| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 30.00 | | 30.00 | 30.00 |
BZ Other receivables | 52 997.00 | | 52 997.00 | 52 997.00 |
CF Cash and cash equivalents | 7 309.00 | | 7 309.00 | 7 309.00 |
CH Prepaid expenses | 297.00 | | 297.00 | 297.00 |
CJ TOTAL (II) | 60 603.00 | | 60 603.00 | 60 603.00 |
CO Grand total (0 to V) | 60 633.00 | | 60 633.00 | 60 633.00 |
| |
| 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 |
DH Retained earnings | -1 170 820.00 | -265 075.00 | | -1 170 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 800.00 | -905 745.00 | | -64 800.00 |
DL TOTAL (I) | -1 234 620.00 | -1 169 820.00 | | -1 234 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 280 249.00 | 1 211 899.00 | | 1 280 249.00 |
DX Trade payables and related accounts | 1 488.00 | 2 246.00 | | 1 488.00 |
DY Tax and social security liabilities | 13 516.00 | 11 969.00 | | 13 516.00 |
EC TOTAL (IV) | 1 295 253.00 | 1 226 114.00 | | 1 295 253.00 |
EE Grand total (I to V) | 60 633.00 | 56 294.00 | | 60 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 14.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 16 798.00 | |
FX Taxes, duties, and similar payments | | | 3 498.00 | |
FY Salaries and Wages | | | 33 819.00 | |
FZ Social Security Contributions | | | 10 593.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 64 708.00 | |
GG - OPERATING RESULT (I - II) | | | -64 695.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 105.00 | 987.00 | | 105.00 |
HH Total exceptional expenses (VIII) | 105.00 | 987.00 | | 105.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -105.00 | -987.00 | | -105.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14.00 | 2 500 002.00 | | 14.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 813.00 | 3 405 747.00 | | 64 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 800.00 | -905 745.00 | | -64 800.00 |
| |
| 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 | 30.00 | | | 30.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 30.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 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 | 1 488.00 | 1 488.00 | | 1 488.00 |
8C Staff and Related Accounts | 8 158.00 | 8 158.00 | | 8 158.00 |
8D Social Security and Other Social Organizations | 4 807.00 | 4 807.00 | | 4 807.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
VB VAT | 40 654.00 | 40 654.00 | | 40 654.00 |
VI Group and Associates | 1 280 249.00 | 1 280 249.00 | | 1 280 249.00 |
VM Income taxes | 1 851.00 | 1 851.00 | | 1 851.00 |
VQ Other Taxes, Duties, and Similar Debts | 551.00 | 551.00 | | 551.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 492.00 | 10 492.00 | | 10 492.00 |
VS Prepaid expenses | 297.00 | 297.00 | | 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 325.00 | 53 325.00 | | 53 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 295 253.00 | 1 295 253.00 | | 1 295 253.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
