| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 305 000.00 | 215 000.00 | 90 000.00 | 305 000.00 |
BZ Other receivables | 13 469.00 | | 13 469.00 | 13 469.00 |
CF Cash and cash equivalents | 721.00 | | 721.00 | 721.00 |
CJ TOTAL (II) | 14 190.00 | | 14 190.00 | 14 190.00 |
CO Grand total (0 to V) | 319 190.00 | 215 000.00 | 104 190.00 | 319 190.00 |
CU Other investments | 305 000.00 | 215 000.00 | 90 000.00 | 305 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 718.00 | | | 108 718.00 |
DD Legal reserve (1) | 7 864.00 | | | 7 864.00 |
DH Retained earnings | -40 929.00 | | | -40 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -503.00 | | | -503.00 |
DL TOTAL (I) | 75 149.00 | | | 75 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 041.00 | | | 29 041.00 |
EC TOTAL (IV) | 29 041.00 | | | 29 041.00 |
EE Grand total (I to V) | 104 190.00 | | | 104 190.00 |
EG Accrued income and payables due within one year | 29 041.00 | | | 29 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45.00 | |
FX Taxes, duties, and similar payments | | | 367.00 | |
GF Total Operating Expenses (II) | | | 412.00 | |
GG - OPERATING RESULT (I - II) | | | -412.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 103.00 | |
GU Total financial expenses (VI) | | | 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12.00 | | | 12.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 515.00 | | | 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -503.00 | | | -503.00 |
| |
| 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 | 305 000.00 | | | 305 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 305 000.00 | |
I4 DECREASES Grand Total | | | 305 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 000.00 | | | 305 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 29 041.00 | 29 041.00 | | 29 041.00 |
VM Income taxes | 13 469.00 | | | 13 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 469.00 | 13 469.00 | | 13 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 041.00 | 29 041.00 | | 29 041.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 45.00 | | | 45.00 |
YW Business tax | 367.00 | | | 367.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 367.00 | | | 367.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45.00 | | | 45.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
