| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 212 800.00 | | 212 800.00 | 212 800.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 141 797.00 | | 141 797.00 | 141 797.00 |
CF Cash and cash equivalents | 15 299.00 | | 15 299.00 | 15 299.00 |
CJ TOTAL (II) | 157 096.00 | | 157 096.00 | 157 096.00 |
CO Grand total (0 to V) | 369 896.00 | | 369 896.00 | 369 896.00 |
CU Other investments | 212 800.00 | | 212 800.00 | 212 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 208 000.00 | 208 000.00 | | 208 000.00 |
DD Legal reserve (1) | 14 139.00 | 13 840.00 | | 14 139.00 |
DG Other reserves | 139 577.00 | 139 577.00 | | 139 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 910.00 | 299.00 | | -3 910.00 |
DL TOTAL (I) | 357 806.00 | 361 716.00 | | 357 806.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 340.00 | 22 876.00 | | 9 340.00 |
DX Trade payables and related accounts | | 900.00 | | |
DY Tax and social security liabilities | | 252.00 | | |
EA Other liabilities | 2 750.00 | 2 750.00 | | 2 750.00 |
EC TOTAL (IV) | 12 090.00 | 26 778.00 | | 12 090.00 |
EE Grand total (I to V) | 369 896.00 | 388 494.00 | | 369 896.00 |
| |
| 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 | | | 3 363.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 3 568.00 | |
GG - OPERATING RESULT (I - II) | | | -3 567.00 | |
GR Interest and similar expenses | | | 343.00 | |
GU Total financial expenses (VI) | | | 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 6 337.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 911.00 | 6 037.00 | | 3 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 910.00 | 299.00 | | -3 910.00 |
| |
| 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 | 214 500.00 | | | 214 500.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 700.00 | | | 1 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 212 800.00 | |
I4 DECREASES Grand Total | 1 700.00 | | 212 800.00 | 1 700.00 |
IN DECREASES Start-up, development, or research expenses | 1 700.00 | | | 1 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 212 800.00 | | | 212 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 700.00 | | 1 700.00 | 1 700.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 700.00 | | 1 700.00 | 1 700.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 2 750.00 | 2 750.00 | | 2 750.00 |
VB VAT | 897.00 | | | 897.00 |
VC Group and associates | 140 900.00 | | | 140 900.00 |
VI Group and Associates | 9 340.00 | 9 340.00 | | 9 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 797.00 | 41 797.00 | 100 000.00 | 141 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 090.00 | 12 090.00 | | 12 090.00 |
