| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 57 204.00 | | 57 204.00 | 57 204.00 |
CF Cash and cash equivalents | 87 009.00 | | 87 009.00 | 87 009.00 |
CJ TOTAL (II) | 144 213.00 | | 144 213.00 | 144 213.00 |
CO Grand total (0 to V) | 159 213.00 | | 159 213.00 | 159 213.00 |
CU Other investments | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 695.00 | 695.00 | | 695.00 |
DG Other reserves | 2 278.00 | 13 206.00 | | 2 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 351.00 | -10 928.00 | | -3 351.00 |
DL TOTAL (I) | 622.00 | 3 973.00 | | 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 439.00 | 156 787.00 | | 154 439.00 |
DX Trade payables and related accounts | 3 996.00 | 3 880.00 | | 3 996.00 |
DY Tax and social security liabilities | 156.00 | 820.00 | | 156.00 |
EC TOTAL (IV) | 158 591.00 | 161 487.00 | | 158 591.00 |
EE Grand total (I to V) | 159 213.00 | 165 460.00 | | 159 213.00 |
EG Accrued income and payables due within one year | 158 591.00 | 161 487.00 | | 158 591.00 |
| |
| 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 | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 5 959.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 6 105.00 | |
GG - OPERATING RESULT (I - II) | | | -6 105.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 820.00 | |
GL Other interest and similar income | | | 19.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 839.00 | |
GR Interest and similar expenses | | | 2 463.00 | |
GU Total financial expenses (VI) | | | 2 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 624.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 730.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 000.00 | | | 4 000.00 |
HB Exceptional income from capital transactions | | 73.00 | | |
HD Total exceptional income (VII) | 4 000.00 | 73.00 | | 4 000.00 |
HE Exceptional expenses on management operations | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 989.00 | 73.00 | | 3 989.00 |
HK Income tax | -390.00 | | | -390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 839.00 | 3 698.00 | | 4 839.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 189.00 | 14 626.00 | | 8 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 351.00 | -10 928.00 | | -3 351.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | | | 15 000.00 |
| |
| 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 | 3 996.00 | 3 996.00 | | 3 996.00 |
8D Social Security and Other Social Organizations | 50.00 | 50.00 | | 50.00 |
VB VAT | 961.00 | 961.00 | | 961.00 |
VC Group and associates | 55 853.00 | 55 853.00 | | 55 853.00 |
VI Group and Associates | 154 439.00 | 154 439.00 | | 154 439.00 |
VM Income taxes | 398.00 | 390.00 | | 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 204.00 | 57 204.00 | | 57 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 591.00 | 158 591.00 | | 158 591.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
