| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 999.00 | | 9 999.00 | 9 999.00 |
BZ Other receivables | 1 076 828.00 | | 1 076 828.00 | 1 076 828.00 |
CF Cash and cash equivalents | 12 900.00 | | 12 900.00 | 12 900.00 |
CJ TOTAL (II) | 1 089 728.00 | | 1 089 728.00 | 1 089 728.00 |
CO Grand total (0 to V) | 1 099 727.00 | | 1 099 727.00 | 1 099 727.00 |
CU Other investments | 9 999.00 | | 9 999.00 | 9 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 62 866.00 | | | 62 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 203.00 | | | -27 203.00 |
DL TOTAL (I) | 1 035 662.00 | | | 1 035 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 501.00 | | | 19 501.00 |
DX Trade payables and related accounts | 2 190.00 | | | 2 190.00 |
DY Tax and social security liabilities | 42 374.00 | | | 42 374.00 |
EC TOTAL (IV) | 64 065.00 | | | 64 065.00 |
EE Grand total (I to V) | 1 099 727.00 | | | 1 099 727.00 |
EG Accrued income and payables due within one year | 64 065.00 | | | 64 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 146.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 5 305.00 | |
GG - OPERATING RESULT (I - II) | | | -5 305.00 | |
GL Other interest and similar income | | | 21 498.00 | |
GP Total financial income (V) | | | 21 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43 396.00 | | | 43 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 498.00 | | | 21 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 701.00 | | | 48 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 203.00 | | | -27 203.00 |
| |
| 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 | 9 999.00 | | | 9 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 999.00 | |
I4 DECREASES Grand Total | | | 9 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 999.00 | | | 9 999.00 |
| |
| 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 | 2 190.00 | 2 190.00 | | 2 190.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 501.00 | 19 501.00 | | 19 501.00 |
UX Other trade receivables | 1 076 829.00 | | | 1 076 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 076 829.00 | 1 076 829.00 | | 1 076 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 065.00 | 64 065.00 | | 64 065.00 |
