| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 30 403.00 | | 30 403.00 | 30 403.00 |
CJ TOTAL (II) | 30 403.00 | | 30 403.00 | 30 403.00 |
CO Grand total (0 to V) | 1 530 403.00 | | 1 530 403.00 | 1 530 403.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 880 000.00 | | | 880 000.00 |
DD Legal reserve (1) | 29 604.00 | | | 29 604.00 |
DH Retained earnings | 183 386.00 | | | 183 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 628.00 | | | -14 628.00 |
DL TOTAL (I) | 1 078 362.00 | | | 1 078 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 430 744.00 | | | 430 744.00 |
DX Trade payables and related accounts | 2 594.00 | | | 2 594.00 |
DY Tax and social security liabilities | 18 703.00 | | | 18 703.00 |
EC TOTAL (IV) | 452 042.00 | | | 452 042.00 |
EE Grand total (I to V) | 1 530 403.00 | | | 1 530 403.00 |
EG Accrued income and payables due within one year | 452 042.00 | | | 452 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 200.00 | |
FX Taxes, duties, and similar payments | | | 71.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 272.00 | |
GG - OPERATING RESULT (I - II) | | | -4 272.00 | |
GR Interest and similar expenses | | | 17 670.00 | |
GU Total financial expenses (VI) | | | 17 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HK Income tax | -7 314.00 | | | -7 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 628.00 | | | 14 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 628.00 | | | -14 628.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 2 594.00 | 2 594.00 | | 2 594.00 |
8E Income Taxes | 18 277.00 | 18 277.00 | | 18 277.00 |
VI Group and Associates | 430 744.00 | 430 744.00 | | 430 744.00 |
VM Income taxes | 30 403.00 | 30 403.00 | | 30 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 426.00 | 426.00 | | 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 403.00 | 30 403.00 | | 30 403.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 042.00 | 452 042.00 | | 452 042.00 |
