| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 363 410.00 | | 1 363 410.00 | 1 363 410.00 |
BZ Other receivables | 665.00 | | 665.00 | 665.00 |
CF Cash and cash equivalents | 75 814.00 | | 75 814.00 | 75 814.00 |
CJ TOTAL (II) | 76 479.00 | | 76 479.00 | 76 479.00 |
CO Grand total (0 to V) | 1 439 889.00 | | 1 439 889.00 | 1 439 889.00 |
CU Other investments | 1 363 410.00 | | 1 363 410.00 | 1 363 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 363 410.00 | | | 1 363 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 490.00 | | | 22 490.00 |
DL TOTAL (I) | 1 385 900.00 | | | 1 385 900.00 |
DX Trade payables and related accounts | 3 900.00 | | | 3 900.00 |
DY Tax and social security liabilities | 49 736.00 | | | 49 736.00 |
EA Other liabilities | 352.00 | | | 352.00 |
EC TOTAL (IV) | 53 989.00 | | | 53 989.00 |
EE Grand total (I to V) | 1 439 889.00 | | | 1 439 889.00 |
EG Accrued income and payables due within one year | 53 989.00 | | | 53 989.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 64 516.00 | |
FJ Net sales | | | 64 516.00 | |
FR Total operating income (I) | | | 64 516.00 | |
FW Other purchases and external expenses | | | 5 193.00 | |
FY Salaries and Wages | | | 30 000.00 | |
GF Total Operating Expenses (II) | | | 35 193.00 | |
GG - OPERATING RESULT (I - II) | | | 29 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 323.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 833.00 | | | 6 833.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 516.00 | | | 64 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 026.00 | | | 42 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 490.00 | | | 22 490.00 |
| |
| 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 | | | 1 363 410.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 363 410.00 | |
I4 DECREASES Grand Total | | | 1 363 410.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 363 410.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 900.00 | 3 900.00 | | 3 900.00 |
8C Staff and Related Accounts | 30 000.00 | 30 000.00 | | 30 000.00 |
8E Income Taxes | 6 833.00 | 6 833.00 | | 6 833.00 |
8K Other liabilities (including liabilities related to repo transactions) | 352.00 | 352.00 | | 352.00 |
VB VAT | 665.00 | 665.00 | | 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 665.00 | 665.00 | | 665.00 |
VW VAT | 12 903.00 | 12 903.00 | | 12 903.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 989.00 | 53 989.00 | | 53 989.00 |
