| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 625.00 | | 35 625.00 | 35 625.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 223.00 | | 3 223.00 | 3 223.00 |
CJ TOTAL (II) | 3 223.00 | | 3 223.00 | 3 223.00 |
CO Grand total (0 to V) | 38 848.00 | | 38 848.00 | 38 848.00 |
CU Other investments | 35 625.00 | | 35 625.00 | 35 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 25 545.00 | 183.00 | | 25 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 469.00 | 75 361.00 | | 8 469.00 |
DL TOTAL (I) | 36 214.00 | 77 745.00 | | 36 214.00 |
DU Loans and Debts from Credit Institutions (3) | | 7 410.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 830.00 | 49 830.00 | | 830.00 |
DX Trade payables and related accounts | 1 768.00 | 1 626.00 | | 1 768.00 |
DY Tax and social security liabilities | 35.00 | 17 447.00 | | 35.00 |
EC TOTAL (IV) | 2 633.00 | 76 314.00 | | 2 633.00 |
EE Grand total (I to V) | 38 848.00 | 154 059.00 | | 38 848.00 |
EG Accrued income and payables due within one year | 2 633.00 | 76 314.00 | | 2 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 163.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 2 291.00 | |
GG - OPERATING RESULT (I - II) | | | -2 291.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 52.00 | |
GU Total financial expenses (VI) | | | 52.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -52.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 23 000.00 | 93 919.00 | | 23 000.00 |
HH Total exceptional expenses (VIII) | 12 187.00 | 47 812.00 | | 12 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 812.00 | 46 107.00 | | 10 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 000.00 | 125 794.00 | | 23 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 530.00 | 50 433.00 | | 14 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 469.00 | 75 361.00 | | 8 469.00 |
| |
| 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 | 47 812.00 | | | 47 812.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 187.00 | 35 625.00 | |
I4 DECREASES Grand Total | | 12 187.00 | 35 625.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 812.00 | | | 47 812.00 |
| |
| 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 | 1 768.00 | 1 768.00 | | 1 768.00 |
VI Group and Associates | 830.00 | 830.00 | | 830.00 |
VK Loans repaid during the year | 7 399.00 | | | 7 399.00 |
VQ Other Taxes, Duties, and Similar Debts | 35.00 | 35.00 | | 35.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 633.00 | 2 633.00 | | 2 633.00 |
