| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 618.00 | 1 902.00 | 716.00 | 2 618.00 |
BJ TOTAL (I) | 2 203 618.00 | 1 902.00 | 2 201 716.00 | 2 203 618.00 |
BZ Other receivables | 6 549.00 | | 6 549.00 | 6 549.00 |
CF Cash and cash equivalents | 13 395.00 | | 13 395.00 | 13 395.00 |
CJ TOTAL (II) | 19 944.00 | | 19 944.00 | 19 944.00 |
CO Grand total (0 to V) | 2 223 562.00 | 1 902.00 | 2 221 660.00 | 2 223 562.00 |
CU Other investments | 2 201 000.00 | | 2 201 000.00 | 2 201 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 230 000.00 | 2 230 000.00 | | 2 230 000.00 |
DD Legal reserve (1) | 11 213.00 | 11 213.00 | | 11 213.00 |
DH Retained earnings | -25 576.00 | -15 746.00 | | -25 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 649.00 | -9 831.00 | | -1 649.00 |
DL TOTAL (I) | 2 213 987.00 | 2 215 636.00 | | 2 213 987.00 |
DU Loans and Debts from Credit Institutions (3) | 34.00 | 29.00 | | 34.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55.00 | 3 657.00 | | 55.00 |
DX Trade payables and related accounts | 7 583.00 | 5 522.00 | | 7 583.00 |
DY Tax and social security liabilities | | 8 414.00 | | |
EC TOTAL (IV) | 7 672.00 | 17 622.00 | | 7 672.00 |
EE Grand total (I to V) | 2 221 660.00 | 2 233 258.00 | | 2 221 660.00 |
EG Accrued income and payables due within one year | 7 672.00 | 17 622.00 | | 7 672.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 34.00 | 29.00 | | 34.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 546.00 | |
FX Taxes, duties, and similar payments | | | -127.00 | |
FZ Social Security Contributions | | | 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 575.00 | |
GF Total Operating Expenses (II) | | | 7 536.00 | |
GG - OPERATING RESULT (I - II) | | | -7 536.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -887.00 | 905.00 | | -887.00 |
HH Total exceptional expenses (VIII) | -887.00 | 905.00 | | -887.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 887.00 | -905.00 | | 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 5 000.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 649.00 | 14 831.00 | | 6 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 649.00 | -9 831.00 | | -1 649.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 415.00 | 575.00 | 1 088.00 | 2 415.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 415.00 | 575.00 | 1 088.00 | 2 415.00 |
| |
| 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 | 7 583.00 | 7 583.00 | | 7 583.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55.00 | 55.00 | | 55.00 |
VG Loans with a maturity of up to one year at origin | 34.00 | 34.00 | | 34.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 549.00 | 2 252.00 | 4 297.00 | 6 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 672.00 | 7 672.00 | | 7 672.00 |
