| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 89 998.00 | | 89 998.00 | 89 998.00 |
BZ Other receivables | 46 650.00 | | 46 650.00 | 46 650.00 |
CF Cash and cash equivalents | 2 824.00 | | 2 824.00 | 2 824.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 49 474.00 | | 49 474.00 | 49 474.00 |
CO Grand total (0 to V) | 139 472.00 | | 139 472.00 | 139 472.00 |
CU Other investments | 89 998.00 | | 89 998.00 | 89 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 9.00 | | | 9.00 |
DG Other reserves | 172.00 | | | 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 114.00 | 181.00 | | 1 114.00 |
DL TOTAL (I) | 2 295.00 | 1 181.00 | | 2 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 796.00 | 116 035.00 | | 133 796.00 |
DX Trade payables and related accounts | 800.00 | 600.00 | | 800.00 |
DY Tax and social security liabilities | 2 581.00 | 687.00 | | 2 581.00 |
EC TOTAL (IV) | 137 177.00 | 117 322.00 | | 137 177.00 |
EE Grand total (I to V) | 139 472.00 | 118 503.00 | | 139 472.00 |
EG Accrued income and payables due within one year | 137 177.00 | 117 322.00 | | 137 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 713.00 | | 10 713.00 | 10 713.00 |
FJ Net sales | 10 713.00 | | 10 713.00 | 10 713.00 |
FR Total operating income (I) | | | 10 713.00 | |
FW Other purchases and external expenses | | | 4 051.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GE Other Expenses | | | 4 499.00 | |
GF Total Operating Expenses (II) | | | 8 714.00 | |
GG - OPERATING RESULT (I - II) | | | 1 999.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 439.00 | |
GP Total financial income (V) | | | 439.00 | |
GR Interest and similar expenses | | | 1 234.00 | |
GU Total financial expenses (VI) | | | 1 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 91.00 | 401.00 | | 91.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 153.00 | 6 227.00 | | 11 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 039.00 | 6 046.00 | | 10 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 114.00 | 181.00 | | 1 114.00 |
| |
| 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 | 89 998.00 | | | 89 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 89 998.00 | |
I4 DECREASES Grand Total | | | 89 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 998.00 | | | 89 998.00 |
| |
| 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 | 800.00 | 800.00 | | 800.00 |
8E Income Taxes | 492.00 | 492.00 | | 492.00 |
VB VAT | 100.00 | 100.00 | | 100.00 |
VC Group and associates | 46 550.00 | 46 550.00 | | 46 550.00 |
VI Group and Associates | 133 796.00 | 133 796.00 | | 133 796.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 650.00 | 46 650.00 | | 46 650.00 |
VW VAT | 2 089.00 | 2 089.00 | | 2 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 177.00 | 137 177.00 | | 137 177.00 |
