| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 250.00 | | 11 250.00 | 11 250.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 133 343.00 | | 133 343.00 | 133 343.00 |
CJ TOTAL (II) | 133 343.00 | | 133 343.00 | 133 343.00 |
CO Grand total (0 to V) | 144 593.00 | | 144 593.00 | 144 593.00 |
CU Other investments | 11 250.00 | | 11 250.00 | 11 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 224 055.00 | 232 636.00 | | 224 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -345 724.00 | 291 418.00 | | -345 724.00 |
DL TOTAL (I) | -116 169.00 | 529 555.00 | | -116 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 250.00 | 15 595.00 | | 2 250.00 |
DX Trade payables and related accounts | 3 409.00 | 3 369.00 | | 3 409.00 |
DY Tax and social security liabilities | 255 104.00 | 28 402.00 | | 255 104.00 |
EA Other liabilities | | 887.00 | | |
EC TOTAL (IV) | 260 763.00 | 48 254.00 | | 260 763.00 |
EE Grand total (I to V) | 144 593.00 | 577 809.00 | | 144 593.00 |
EG Accrued income and payables due within one year | 260 763.00 | 48 254.00 | | 260 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 202.00 | |
GF Total Operating Expenses (II) | | | 5 202.00 | |
GG - OPERATING RESULT (I - II) | | | -5 202.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial 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) | | | -5 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HE Exceptional expenses on management operations | | 1 836.00 | | |
HF Exceptional expenses on capital transactions | 1 500.00 | 500.00 | | 1 500.00 |
HH Total exceptional expenses (VIII) | 1 500.00 | 2 336.00 | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 336.00 | | |
HK Income tax | 340 522.00 | 132 526.00 | | 340 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 500.00 | 436 803.00 | | 1 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 224.00 | 145 384.00 | | 347 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -345 724.00 | 291 418.00 | | -345 724.00 |
| |
| 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 | 10 500.00 | | 2 250.00 | 10 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 500.00 | 11 250.00 | |
I4 DECREASES Grand Total | | 1 500.00 | 11 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 500.00 | | 2 250.00 | 10 500.00 |
| |
| 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 | 3 409.00 | 3 409.00 | | 3 409.00 |
VI Group and Associates | 2 250.00 | 2 250.00 | | 2 250.00 |
VQ Other Taxes, Duties, and Similar Debts | 255 104.00 | 255 104.00 | | 255 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 763.00 | 260 763.00 | | 260 763.00 |
