| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 40 000.00 | | 40 000.00 | 40 000.00 |
AT Other tangible assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BD Other fixed assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 1 240.00 | | 1 240.00 | 1 240.00 |
BZ Other receivables | 170 550.00 | | 170 550.00 | 170 550.00 |
CF Cash and cash equivalents | 10 729.00 | | 10 729.00 | 10 729.00 |
CJ TOTAL (II) | 181 279.00 | | 181 279.00 | 181 279.00 |
CO Grand total (0 to V) | 222 519.00 | | 222 519.00 | 222 519.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 9 677.00 | 9 677.00 | | 9 677.00 |
DH Retained earnings | -66 997.00 | -66 295.00 | | -66 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 617.00 | -702.00 | | 1 617.00 |
DL TOTAL (I) | 44 297.00 | 42 680.00 | | 44 297.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | 10.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 281.00 | 130 865.00 | | 171 281.00 |
DX Trade payables and related accounts | 6 900.00 | 1 200.00 | | 6 900.00 |
EC TOTAL (IV) | 178 223.00 | 132 075.00 | | 178 223.00 |
EE Grand total (I to V) | 222 519.00 | 174 755.00 | | 222 519.00 |
EG Accrued income and payables due within one year | 178 223.00 | 132 075.00 | | 178 223.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 42.00 | 10.00 | | 42.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 556.00 | |
FX Taxes, duties, and similar payments | | | 1 239.00 | |
GF Total Operating Expenses (II) | | | 8 795.00 | |
GG - OPERATING RESULT (I - II) | | | -8 795.00 | |
GH Attributed profit or transferred loss (III) | | | 14 371.00 | |
GI Supported loss or transferred profit (IV) | | | 3 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 371.00 | 2 173.00 | | 14 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 754.00 | 2 876.00 | | 12 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 617.00 | -702.00 | | 1 617.00 |
| |
| 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 | 240.00 | | 1 000.00 | 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240.00 | |
I4 DECREASES Grand Total | | | 1 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240.00 | | | 240.00 |
| |
| 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 | 6 900.00 | 6 900.00 | | 6 900.00 |
VB VAT | 2 099.00 | 2 099.00 | | 2 099.00 |
VC Group and associates | 168 451.00 | 168 451.00 | | 168 451.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VI Group and Associates | 171 281.00 | 171 281.00 | | 171 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 550.00 | 170 550.00 | | 170 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 223.00 | 178 223.00 | | 178 223.00 |
