| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 990.00 | | 800 990.00 | 800 990.00 |
BZ Other receivables | 41 515.00 | | 41 515.00 | 41 515.00 |
CF Cash and cash equivalents | 276.00 | | 276.00 | 276.00 |
CJ TOTAL (II) | 41 791.00 | | 41 791.00 | 41 791.00 |
CO Grand total (0 to V) | 842 781.00 | | 842 781.00 | 842 781.00 |
CU Other investments | 800 990.00 | | 800 990.00 | 800 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 128 860.00 | 128 860.00 | | 128 860.00 |
DD Legal reserve (1) | 12 886.00 | 12 886.00 | | 12 886.00 |
DG Other reserves | 143 442.00 | 159 157.00 | | 143 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 860.00 | -15 715.00 | | -16 860.00 |
DL TOTAL (I) | 268 328.00 | 285 188.00 | | 268 328.00 |
DU Loans and Debts from Credit Institutions (3) | 19 444.00 | 30 169.00 | | 19 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 551 108.00 | 528 809.00 | | 551 108.00 |
DX Trade payables and related accounts | 3 900.00 | 3 910.00 | | 3 900.00 |
EC TOTAL (IV) | 574 452.00 | 562 888.00 | | 574 452.00 |
EE Grand total (I to V) | 842 781.00 | 848 076.00 | | 842 781.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 30 100.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 999.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
FZ Social Security Contributions | | | 1 322.00 | |
GF Total Operating Expenses (II) | | | 7 457.00 | |
GG - OPERATING RESULT (I - II) | | | -7 456.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GR Interest and similar expenses | | | 7 903.00 | |
GU Total financial expenses (VI) | | | 7 903.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 500.00 | | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 403.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 860.00 | 16 118.00 | | 16 860.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 860.00 | -15 715.00 | | -16 860.00 |
| |
| 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 | 800 990.00 | | | 800 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 990.00 | |
I4 DECREASES Grand Total | | | 800 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 990.00 | | | 800 990.00 |
| |
| 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 | 3 900.00 | 3 900.00 | | 3 900.00 |
VG Loans with a maturity of up to one year at origin | 19 401.00 | 19 401.00 | | 19 401.00 |
VH Loans with a maturity of more than one year at origin | 43.00 | 43.00 | | 43.00 |
VI Group and Associates | 551 108.00 | 551 108.00 | | 551 108.00 |
VM Income taxes | 41 515.00 | 41 515.00 | | 41 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 515.00 | 41 515.00 | | 41 515.00 |
