| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 170 001.00 | | 170 001.00 | 170 001.00 |
BX Customers and related accounts | 76 244.00 | | 76 244.00 | 76 244.00 |
BZ Other receivables | 969.00 | | 969.00 | 969.00 |
CF Cash and cash equivalents | 149.00 | | 149.00 | 149.00 |
CJ TOTAL (II) | 77 363.00 | | 77 363.00 | 77 363.00 |
CO Grand total (0 to V) | 247 364.00 | | 247 364.00 | 247 364.00 |
CU Other investments | 170 001.00 | | 170 001.00 | 170 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DH Retained earnings | 20 579.00 | 6 883.00 | | 20 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 345.00 | 15 221.00 | | -4 345.00 |
DL TOTAL (I) | 33 003.00 | 37 348.00 | | 33 003.00 |
DU Loans and Debts from Credit Institutions (3) | 434.00 | 15 318.00 | | 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 200.00 | 190 200.00 | | 190 200.00 |
DX Trade payables and related accounts | 4 175.00 | 3 634.00 | | 4 175.00 |
DY Tax and social security liabilities | 19 551.00 | 21 926.00 | | 19 551.00 |
EC TOTAL (IV) | 214 361.00 | 231 077.00 | | 214 361.00 |
EE Grand total (I to V) | 247 364.00 | 268 425.00 | | 247 364.00 |
EG Accrued income and payables due within one year | 214 361.00 | 230 642.00 | | 214 361.00 |
| |
| 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 | | | 2 928.00 | |
FX Taxes, duties, and similar payments | | | 777.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 3 705.00 | |
GG - OPERATING RESULT (I - II) | | | -3 705.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 3.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 3.00 | | 1.00 |
HE Exceptional expenses on management operations | 548.00 | 5.00 | | 548.00 |
HH Total exceptional expenses (VIII) | 548.00 | 5.00 | | 548.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -547.00 | -2.00 | | -547.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 26 560.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 347.00 | 11 339.00 | | 4 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 345.00 | 15 221.00 | | -4 345.00 |
| |
| 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 | 170 001.00 | | | 170 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170 001.00 | |
I4 DECREASES Grand Total | | | 170 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 170 001.00 | | | 170 001.00 |
| |
| 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 | 4 175.00 | 4 175.00 | | 4 175.00 |
8C Staff and Related Accounts | 2 607.00 | 2 607.00 | | 2 607.00 |
UX Other trade receivables | 76 244.00 | | | 76 244.00 |
VB VAT | 969.00 | | | 969.00 |
VH Loans with a maturity of more than one year at origin | 434.00 | 434.00 | | 434.00 |
VI Group and Associates | 191 800.00 | 191 800.00 | | 191 800.00 |
VK Loans repaid during the year | 5 133.00 | | | 5 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 214.00 | 77 214.00 | | 77 214.00 |
VW VAT | 15 344.00 | 15 344.00 | | 15 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 361.00 | 214 361.00 | | 214 361.00 |
