| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25 320.00 | | 25 320.00 | 25 320.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 22 792.00 | | 22 792.00 | 22 792.00 |
CF Cash and cash equivalents | 3 576.00 | | 3 576.00 | 3 576.00 |
CJ TOTAL (II) | 26 368.00 | | 26 368.00 | 26 368.00 |
CO Grand total (0 to V) | 51 688.00 | | 51 688.00 | 51 688.00 |
CU Other investments | 25 320.00 | | 25 320.00 | 25 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 27.00 | | | 27.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -165.00 | 27.00 | | -165.00 |
DL TOTAL (I) | 3 862.00 | 4 027.00 | | 3 862.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 825.00 | 35 825.00 | | 47 825.00 |
DY Tax and social security liabilities | | 480.00 | | |
EC TOTAL (IV) | 47 825.00 | 36 305.00 | | 47 825.00 |
EE Grand total (I to V) | 51 688.00 | 40 333.00 | | 51 688.00 |
EG Accrued income and payables due within one year | 47 825.00 | 36 305.00 | | 47 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GF Total Operating Expenses (II) | | | 165.00 | |
GG - OPERATING RESULT (I - II) | | | -165.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 3 150.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165.00 | 3 123.00 | | 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -165.00 | 27.00 | | -165.00 |
| |
| 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 | 25 320.00 | | | 25 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 320.00 | |
I4 DECREASES Grand Total | | | 25 320.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 320.00 | | | 25 320.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 19.00 | | | 19.00 |
VC Group and associates | 22 773.00 | | | 22 773.00 |
VI Group and Associates | 47 825.00 | 47 825.00 | | 47 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 792.00 | 22 792.00 | | 22 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 825.00 | 47 825.00 | | 47 825.00 |
