| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 600.00 | | 9 600.00 | 9 600.00 |
BX Customers and related accounts | 73 000.00 | 73 000.00 | | 73 000.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 1 255.00 | | 1 255.00 | 1 255.00 |
CJ TOTAL (II) | 124 255.00 | 73 000.00 | 51 255.00 | 124 255.00 |
CO Grand total (0 to V) | 133 855.00 | 73 000.00 | 60 855.00 | 133 855.00 |
CU Other investments | 9 600.00 | | 9 600.00 | 9 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DE Statutory or contractual reserves | 11 633.00 | 11 633.00 | | 11 633.00 |
DG Other reserves | 8 853.00 | 12 829.00 | | 8 853.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 433.00 | -3 977.00 | | -1 433.00 |
DL TOTAL (I) | 48 753.00 | 50 185.00 | | 48 753.00 |
DX Trade payables and related accounts | 3 155.00 | 6 095.00 | | 3 155.00 |
DY Tax and social security liabilities | 627.00 | 1 446.00 | | 627.00 |
EA Other liabilities | 8 320.00 | 2 320.00 | | 8 320.00 |
EC TOTAL (IV) | 12 102.00 | 9 861.00 | | 12 102.00 |
EE Grand total (I to V) | 60 855.00 | 60 046.00 | | 60 855.00 |
EG Accrued income and payables due within one year | 9 155.00 | 9 861.00 | | 9 155.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 706.00 | |
FX Taxes, duties, and similar payments | | | 100.00 | |
GF Total Operating Expenses (II) | | | 806.00 | |
GG - OPERATING RESULT (I - II) | | | -806.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 627.00 | 1 446.00 | | 627.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 43.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 433.00 | 4 020.00 | | 1 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 433.00 | -3 977.00 | | -1 433.00 |
| |
| 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 | 9 600.00 | | | 9 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 600.00 | |
I4 DECREASES Grand Total | | | 9 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 600.00 | | | 9 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 73 000.00 | | | 73 000.00 |
7B Total provisions for depreciation | 73 000.00 | | | 73 000.00 |
7C Grand total | 73 000.00 | | | 73 000.00 |
| |
| 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 | 3 155.00 | 3 155.00 | | 3 155.00 |
8E Income Taxes | 627.00 | 627.00 | | 627.00 |
UX Other trade receivables | 73 000.00 | | | 73 000.00 |
VI Group and Associates | 8 320.00 | 6 000.00 | 2 320.00 | 8 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 000.00 | | 73 000.00 | 73 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 102.00 | 9 782.00 | 2 320.00 | 12 102.00 |
