| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 505 073.00 | | 505 073.00 | 505 073.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 6 904.00 | | 6 904.00 | 6 904.00 |
CF Cash and cash equivalents | 14 195.00 | | 14 195.00 | 14 195.00 |
CJ TOTAL (II) | 27 099.00 | | 27 099.00 | 27 099.00 |
CO Grand total (0 to V) | 532 172.00 | | 532 172.00 | 532 172.00 |
CU Other investments | 505 073.00 | | 505 073.00 | 505 073.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 254.00 | 254.00 | | 254.00 |
DH Retained earnings | -761.00 | | | -761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 736.00 | -761.00 | | -5 736.00 |
DL TOTAL (I) | 13 758.00 | 19 492.00 | | 13 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 514 718.00 | 514 718.00 | | 514 718.00 |
DX Trade payables and related accounts | 2 698.00 | 3 413.00 | | 2 698.00 |
DY Tax and social security liabilities | 1 000.00 | 3 867.00 | | 1 000.00 |
EC TOTAL (IV) | 518 416.00 | 521 998.00 | | 518 416.00 |
EE Grand total (I to V) | 532 172.00 | 541 490.00 | | 532 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 000.00 | | 7 000.00 | 7 000.00 |
FJ Net sales | 7 000.00 | | 7 000.00 | 7 000.00 |
FR Total operating income (I) | | | 7 000.00 | |
FW Other purchases and external expenses | | | 3 009.00 | |
FX Taxes, duties, and similar payments | | | 121.00 | |
GF Total Operating Expenses (II) | | | 3 130.00 | |
GG - OPERATING RESULT (I - II) | | | 3 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 9 606.00 | 1.00 | | 9 606.00 |
HH Total exceptional expenses (VIII) | 9 606.00 | 1.00 | | 9 606.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 606.00 | | | -9 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 000.00 | 2 001.00 | | 7 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 736.00 | 2 762.00 | | 12 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 736.00 | -761.00 | | -5 736.00 |
| |
| 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 | 505 073.00 | | | 505 073.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 073.00 | |
I4 DECREASES Grand Total | | | 505 073.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 073.00 | | | 505 073.00 |
| |
| 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 | 2 698.00 | 2 698.00 | | 2 698.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VB VAT | 6 904.00 | | | 6 904.00 |
VI Group and Associates | 514 718.00 | 514 718.00 | | 514 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 904.00 | 12 904.00 | | 12 904.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 518 416.00 | 518 416.00 | | 518 416.00 |
