| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 33 334.00 | | 33 334.00 | 33 334.00 |
BX Customers and related accounts | 18 937.00 | | 18 937.00 | 18 937.00 |
BZ Other receivables | 3 069.00 | | 3 069.00 | 3 069.00 |
CF Cash and cash equivalents | 4 874.00 | | 4 874.00 | 4 874.00 |
CJ TOTAL (II) | 26 880.00 | | 26 880.00 | 26 880.00 |
CO Grand total (0 to V) | 60 214.00 | | 60 214.00 | 60 214.00 |
CU Other investments | 33 334.00 | | 33 334.00 | 33 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 830.00 | | | 2 830.00 |
DL TOTAL (I) | 3 830.00 | | | 3 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 474.00 | | | 474.00 |
DX Trade payables and related accounts | 2 760.00 | | | 2 760.00 |
DY Tax and social security liabilities | 4 216.00 | | | 4 216.00 |
EA Other liabilities | 48 934.00 | | | 48 934.00 |
EC TOTAL (IV) | 56 384.00 | | | 56 384.00 |
EE Grand total (I to V) | 60 214.00 | | | 60 214.00 |
EG Accrued income and payables due within one year | 56 384.00 | | | 56 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 119.00 | | 35 119.00 | 35 119.00 |
FJ Net sales | 35 119.00 | | 35 119.00 | 35 119.00 |
FR Total operating income (I) | | | 35 119.00 | |
FW Other purchases and external expenses | | | 31 790.00 | |
GF Total Operating Expenses (II) | | | 31 790.00 | |
GG - OPERATING RESULT (I - II) | | | 3 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 500.00 | | | 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 119.00 | | | 35 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 290.00 | | | 32 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 830.00 | | | 2 830.00 |
| |
| 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 | | | 33 334.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 33 334.00 | |
I4 DECREASES Grand Total | | | 33 334.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 33 334.00 | |
| |
| 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 | 2 760.00 | 2 760.00 | | 2 760.00 |
8E Income Taxes | 500.00 | 500.00 | | 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 934.00 | 48 934.00 | | 48 934.00 |
UX Other trade receivables | 18 937.00 | | | 18 937.00 |
VB VAT | 3 069.00 | | | 3 069.00 |
VI Group and Associates | 474.00 | 474.00 | | 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 006.00 | 22 006.00 | | 22 006.00 |
VW VAT | 3 716.00 | 3 716.00 | | 3 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 384.00 | 56 384.00 | | 56 384.00 |
