| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 342 856.00 | 45 000.00 | 297 856.00 | 342 856.00 |
CF Cash and cash equivalents | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 342 862.00 | 45 000.00 | 297 862.00 | 342 862.00 |
CO Grand total (0 to V) | 342 862.00 | 45 000.00 | 297 862.00 | 342 862.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 196 971.00 | 199 234.00 | | 196 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 667.00 | -2 263.00 | | -5 667.00 |
DL TOTAL (I) | 200 104.00 | 205 771.00 | | 200 104.00 |
DU Loans and Debts from Credit Institutions (3) | 727.00 | 607.00 | | 727.00 |
DX Trade payables and related accounts | 84 666.00 | 84 666.00 | | 84 666.00 |
DY Tax and social security liabilities | 9 119.00 | 2 125.00 | | 9 119.00 |
EA Other liabilities | 3 247.00 | 2 627.00 | | 3 247.00 |
EC TOTAL (IV) | 97 759.00 | 90 025.00 | | 97 759.00 |
EE Grand total (I to V) | 297 862.00 | 295 796.00 | | 297 862.00 |
EG Accrued income and payables due within one year | 97 759.00 | 90 025.00 | | 97 759.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 681.00 | 557.00 | | 681.00 |
| |
| 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 | | | 2 665.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 2 820.00 | |
GG - OPERATING RESULT (I - II) | | | -2 820.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 277.00 | |
GP Total financial income (V) | | | 4 277.00 | |
GR Interest and similar expenses | | | 130.00 | |
GU Total financial expenses (VI) | | | 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 282.00 | 518.00 | | 282.00 |
HH Total exceptional expenses (VIII) | 282.00 | 518.00 | | 282.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -282.00 | -518.00 | | -282.00 |
HK Income tax | 6 712.00 | 2 417.00 | | 6 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 277.00 | 46 306.00 | | 4 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 945.00 | 48 569.00 | | 9 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 667.00 | -2 263.00 | | -5 667.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 45 000.00 | | | 45 000.00 |
7B Total provisions for depreciation | 45 000.00 | | | 45 000.00 |
7C Grand total | 45 000.00 | | | 45 000.00 |
| |
| 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 | 84 666.00 | 84 666.00 | | 84 666.00 |
8E Income Taxes | 9 119.00 | 9 119.00 | | 9 119.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 247.00 | 3 247.00 | | 3 247.00 |
VB VAT | 14 576.00 | 14 576.00 | | 14 576.00 |
VC Group and associates | 294 227.00 | 294 227.00 | | 294 227.00 |
VG Loans with a maturity of up to one year at origin | 727.00 | 727.00 | | 727.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 052.00 | 34 052.00 | | 34 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 342 856.00 | 342 856.00 | | 342 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 759.00 | 97 759.00 | | 97 759.00 |
