| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 025.00 | | 600 025.00 | 600 025.00 |
BZ Other receivables | 3 143.00 | | 3 143.00 | 3 143.00 |
CF Cash and cash equivalents | 11 122.00 | | 11 122.00 | 11 122.00 |
CJ TOTAL (II) | 14 266.00 | | 14 266.00 | 14 266.00 |
CO Grand total (0 to V) | 614 290.00 | | 614 290.00 | 614 290.00 |
CU Other investments | 600 025.00 | | 600 025.00 | 600 025.00 |
| |
| 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) | 4 616.00 | | | 4 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 525.00 | 4 616.00 | | -4 525.00 |
DL TOTAL (I) | 100 090.00 | 104 616.00 | | 100 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 510 379.00 | 390 159.00 | | 510 379.00 |
DX Trade payables and related accounts | 3 752.00 | 3 540.00 | | 3 752.00 |
DY Tax and social security liabilities | 68.00 | 3 194.00 | | 68.00 |
EC TOTAL (IV) | 514 200.00 | 396 893.00 | | 514 200.00 |
EE Grand total (I to V) | 614 290.00 | 501 509.00 | | 614 290.00 |
| |
| 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 | | | 3 590.00 | |
FX Taxes, duties, and similar payments | | | 936.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 525.00 | |
GG - OPERATING RESULT (I - II) | | | -4 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 815.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 13 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 525.00 | 8 884.00 | | 4 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 525.00 | 4 616.00 | | -4 525.00 |
| |
| 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 | 500 009.00 | | | 500 009.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 025.00 | |
I4 DECREASES Grand Total | | | 600 025.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 009.00 | | | 500 009.00 |
| |
| 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 | 3 752.00 | 3 752.00 | | 3 752.00 |
VB VAT | 3 143.00 | 3 143.00 | | 3 143.00 |
VI Group and Associates | 510 379.00 | 510 379.00 | | 510 379.00 |
VQ Other Taxes, Duties, and Similar Debts | 68.00 | 68.00 | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 143.00 | 3 143.00 | | 3 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 514 200.00 | 514 200.00 | | 514 200.00 |
