| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 14 000.00 | | 14 000.00 | 14 000.00 |
BJ TOTAL (I) | 47 600.00 | | 47 600.00 | 47 600.00 |
BZ Other receivables | 185 797.00 | | 185 797.00 | 185 797.00 |
CF Cash and cash equivalents | 26 716.00 | | 26 716.00 | 26 716.00 |
CJ TOTAL (II) | 212 513.00 | | 212 513.00 | 212 513.00 |
CO Grand total (0 to V) | 260 113.00 | | 260 113.00 | 260 113.00 |
CU Other investments | 33 600.00 | | 33 600.00 | 33 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DB Share, merger, contribution premiums, etc. | 202 337.00 | | | 202 337.00 |
DD Legal reserve (1) | 1 835.00 | | | 1 835.00 |
DG Other reserves | 23 487.00 | | | 23 487.00 |
DH Retained earnings | -10 475.00 | | | -10 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 893.00 | | | -3 893.00 |
DL TOTAL (I) | 220 792.00 | | | 220 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 473.00 | | | 31 473.00 |
DX Trade payables and related accounts | 6 088.00 | | | 6 088.00 |
DY Tax and social security liabilities | 1 760.00 | | | 1 760.00 |
EC TOTAL (IV) | 39 321.00 | | | 39 321.00 |
EE Grand total (I to V) | 260 113.00 | | | 260 113.00 |
EG Accrued income and payables due within one year | 39 321.00 | | | 39 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 3 330.00 | |
FX Taxes, duties, and similar payments | | | 644.00 | |
FY Salaries and Wages | | | 37 626.00 | |
FZ Social Security Contributions | | | 24 659.00 | |
GF Total Operating Expenses (II) | | | 66 259.00 | |
GG - OPERATING RESULT (I - II) | | | -6 259.00 | |
GK Income from other securities and fixed asset receivables | | | 135.00 | |
GL Other interest and similar income | | | 2 231.00 | |
GP Total financial income (V) | | | 2 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 24 659.00 | | | 24 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 366.00 | | | 62 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 259.00 | | | 66 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 893.00 | | | -3 893.00 |
| |
| 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 | 42 600.00 | | 5 000.00 | 42 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 600.00 | |
I4 DECREASES Grand Total | | | 47 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 600.00 | | 5 000.00 | 42 600.00 |
| |
| 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 | 6 088.00 | 6 088.00 | | 6 088.00 |
VB VAT | 1 280.00 | 1 280.00 | | 1 280.00 |
VC Group and associates | 173 592.00 | 173 592.00 | | 173 592.00 |
VI Group and Associates | 31 473.00 | 31 473.00 | | 31 473.00 |
VM Income taxes | 10 925.00 | 10 925.00 | | 10 925.00 |
VQ Other Taxes, Duties, and Similar Debts | 377.00 | 377.00 | | 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 797.00 | 185 797.00 | | 185 797.00 |
VW VAT | 1 383.00 | 1 383.00 | | 1 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 321.00 | 39 321.00 | | 39 321.00 |
