| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 002.00 | | 300 002.00 | 300 002.00 |
BZ Other receivables | 94.00 | | 94.00 | 94.00 |
CF Cash and cash equivalents | 21 092.00 | | 21 092.00 | 21 092.00 |
CJ TOTAL (II) | 21 187.00 | | 21 187.00 | 21 187.00 |
CO Grand total (0 to V) | 321 190.00 | | 321 190.00 | 321 190.00 |
CU Other investments | 300 002.00 | | 300 002.00 | 300 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 158.00 | | | 32 158.00 |
DL TOTAL (I) | 33 658.00 | | | 33 658.00 |
DV Miscellaneous Loans and Financial Debts (4) | 278 026.00 | | | 278 026.00 |
DX Trade payables and related accounts | 301.00 | | | 301.00 |
DY Tax and social security liabilities | 9 204.00 | | | 9 204.00 |
EC TOTAL (IV) | 287 531.00 | | | 287 531.00 |
EE Grand total (I to V) | 321 190.00 | | | 321 190.00 |
EG Accrued income and payables due within one year | 52 554.00 | | | 52 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 316.00 | | 77 316.00 | 77 316.00 |
FJ Net sales | 77 316.00 | | 77 316.00 | 77 316.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 77 317.00 | |
FU Purchases of raw materials and other supplies | | | 9 496.00 | |
FW Other purchases and external expenses | | | 6 581.00 | |
FY Salaries and Wages | | | 20 320.00 | |
GF Total Operating Expenses (II) | | | 36 397.00 | |
GG - OPERATING RESULT (I - II) | | | 40 920.00 | |
GR Interest and similar expenses | | | 2 817.00 | |
GU Total financial expenses (VI) | | | 2 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 944.00 | | | 5 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 317.00 | | | 77 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 159.00 | | | 45 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 158.00 | | | 32 158.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 300 003.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 300 003.00 | |
I4 DECREASES Grand Total | | | 300 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 300 003.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 275 873.00 | 40 896.00 | 171 428.00 | 275 873.00 |
8B Suppliers and Related Accounts | 301.00 | 301.00 | | 301.00 |
8D Social Security and Other Social Organizations | 9 204.00 | 9 204.00 | | 9 204.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 153.00 | 2 153.00 | | 2 153.00 |
VJ Loans taken out during the year | 300 003.00 | | | 300 003.00 |
VK Loans repaid during the year | 24 129.00 | | | 24 129.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 95.00 | 95.00 | | 95.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95.00 | 95.00 | | 95.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 532.00 | 52 555.00 | 171 428.00 | 287 532.00 |
