| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 336 858.00 | | 1 336 858.00 | 1 336 858.00 |
BZ Other receivables | 1 086.00 | | 1 086.00 | 1 086.00 |
CF Cash and cash equivalents | 6 193.00 | | 6 193.00 | 6 193.00 |
CJ TOTAL (II) | 7 279.00 | | 7 279.00 | 7 279.00 |
CO Grand total (0 to V) | 1 344 137.00 | | 1 344 137.00 | 1 344 137.00 |
CU Other investments | 1 336 858.00 | | 1 336 858.00 | 1 336 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 001.00 | 30 001.00 | | 30 001.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 14 380.00 | 47 976.00 | | 14 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -119 479.00 | -33 596.00 | | -119 479.00 |
DL TOTAL (I) | -72 098.00 | 47 381.00 | | -72 098.00 |
DX Trade payables and related accounts | 154 581.00 | 104 899.00 | | 154 581.00 |
EA Other liabilities | 1 261 653.00 | 1 195 600.00 | | 1 261 653.00 |
EC TOTAL (IV) | 1 416 235.00 | 1 300 499.00 | | 1 416 235.00 |
EE Grand total (I to V) | 1 344 137.00 | 1 347 880.00 | | 1 344 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 94 822.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
GF Total Operating Expenses (II) | | | 94 925.00 | |
GG - OPERATING RESULT (I - II) | | | -94 925.00 | |
GR Interest and similar expenses | | | 24 553.00 | |
GU Total financial expenses (VI) | | | 24 552.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -119 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 479.00 | 33 596.00 | | 119 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -119 479.00 | -33 596.00 | | -119 479.00 |
| |
| 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 | 1 336 858.00 | | | 1 336 858.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 336 858.00 | |
I4 DECREASES Grand Total | | | 1 336 858.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 336 858.00 | | | 1 336 858.00 |
| |
| 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 | 154 581.00 | 154 581.00 | | 154 581.00 |
VB VAT | 1 086.00 | | | 1 086.00 |
VI Group and Associates | 1 261 653.00 | 1 261 653.00 | | 1 261 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 086.00 | 1 086.00 | | 1 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 416 235.00 | 1 416 235.00 | | 1 416 235.00 |
