| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 450.00 | | 10 450.00 | 10 450.00 |
BJ TOTAL (I) | 10 450.00 | | 10 450.00 | 10 450.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 20 392.00 | | 20 392.00 | 20 392.00 |
CF Cash and cash equivalents | 177.00 | | 177.00 | 177.00 |
CJ TOTAL (II) | 26 569.00 | | 26 569.00 | 26 569.00 |
CO Grand total (0 to V) | 37 019.00 | | 37 019.00 | 37 019.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 469.00 | 469.00 | | 469.00 |
DH Retained earnings | -157 988.00 | -124 257.00 | | -157 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 656.00 | -33 730.00 | | 656.00 |
DL TOTAL (I) | -146 862.00 | -147 519.00 | | -146 862.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 450.00 | 57 450.00 | | 60 450.00 |
DX Trade payables and related accounts | 122 081.00 | 122 081.00 | | 122 081.00 |
DY Tax and social security liabilities | 1 350.00 | 85.00 | | 1 350.00 |
EC TOTAL (IV) | 183 881.00 | 179 616.00 | | 183 881.00 |
EE Grand total (I to V) | 37 019.00 | 32 098.00 | | 37 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 016.00 | |
FW Other purchases and external expenses | | | 718.00 | |
FX Taxes, duties, and similar payments | | | 950.00 | |
FY Salaries and Wages | | | 2 302.00 | |
FZ Social Security Contributions | | | 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 360.00 | |
GG - OPERATING RESULT (I - II) | | | 656.00 | |
GL Other interest and similar income | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 42.00 | | |
HD Total exceptional income (VII) | | 42.00 | | |
HE Exceptional expenses on management operations | | 13 967.00 | | |
HF Exceptional expenses on capital transactions | | 607.00 | | |
HH Total exceptional expenses (VIII) | | 14 574.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14 532.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 016.00 | 21 592.00 | | 5 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 360.00 | 55 322.00 | | 4 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 656.00 | -33 730.00 | | 656.00 |
| |
| 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 | 10 450.00 | | | 10 450.00 |
I4 DECREASES Grand Total | | | 10 450.00 | |
IO DECREASES Total including other intangible assets | | | 10 450.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 450.00 | | | 10 450.00 |
| |
| 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 | 122 081.00 | 122 081.00 | | 122 081.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VB VAT | 20 392.00 | | | 20 392.00 |
VI Group and Associates | 60 450.00 | 60 450.00 | | 60 450.00 |
VQ Other Taxes, Duties, and Similar Debts | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 392.00 | 26 392.00 | | 26 392.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 881.00 | 183 881.00 | | 183 881.00 |
