| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 220 000.00 | | 220 000.00 | 220 000.00 |
BJ TOTAL (I) | 220 000.00 | | 220 000.00 | 220 000.00 |
BZ Other receivables | 12 811.00 | | 12 811.00 | 12 811.00 |
CF Cash and cash equivalents | 882.00 | | 882.00 | 882.00 |
CJ TOTAL (II) | 13 693.00 | | 13 693.00 | 13 693.00 |
CO Grand total (0 to V) | 233 693.00 | | 233 693.00 | 233 693.00 |
CR Shares due in more than one year | 5 342.00 | | | 5 342.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 199 993.00 | 202 957.00 | | 199 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 941.00 | -2 963.00 | | -2 941.00 |
DL TOTAL (I) | 219 053.00 | 221 993.00 | | 219 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 094.00 | 8 453.00 | | 12 094.00 |
DX Trade payables and related accounts | 2 547.00 | 2 502.00 | | 2 547.00 |
EC TOTAL (IV) | 14 641.00 | 10 955.00 | | 14 641.00 |
EE Grand total (I to V) | 233 693.00 | 232 948.00 | | 233 693.00 |
EG Accrued income and payables due within one year | 14 641.00 | 10 955.00 | | 14 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 783.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 2 941.00 | |
GG - OPERATING RESULT (I - II) | | | -2 941.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 941.00 | 2 963.00 | | 2 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 941.00 | -2 963.00 | | -2 941.00 |
| |
| 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 | 220 000.00 | | | 220 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220 000.00 | |
I4 DECREASES Grand Total | | | 220 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 000.00 | | | 220 000.00 |
| |
| 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 | 2 547.00 | 2 547.00 | | 2 547.00 |
VI Group and Associates | 12 094.00 | 12 094.00 | | 12 094.00 |
VM Income taxes | 12 811.00 | | | 12 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 811.00 | 7 469.00 | 5 342.00 | 12 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 641.00 | 14 641.00 | | 14 641.00 |
