| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 000.00 | | 26 000.00 | 26 000.00 |
BZ Other receivables | 256 871.00 | | 256 871.00 | 256 871.00 |
CF Cash and cash equivalents | 2 724.00 | | 2 724.00 | 2 724.00 |
CJ TOTAL (II) | 259 597.00 | | 259 597.00 | 259 597.00 |
CO Grand total (0 to V) | 285 597.00 | | 285 597.00 | 285 597.00 |
CU Other investments | 26 000.00 | | 26 000.00 | 26 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 179.00 | | | -37 179.00 |
DL TOTAL (I) | -36 179.00 | | | -36 179.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 297 407.00 | | | 297 407.00 |
DX Trade payables and related accounts | 24 341.00 | | | 24 341.00 |
EC TOTAL (IV) | 321 776.00 | | | 321 776.00 |
EE Grand total (I to V) | 285 597.00 | | | 285 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 38 481.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 38 506.00 | |
GG - OPERATING RESULT (I - II) | | | -38 506.00 | |
GL Other interest and similar income | | | 2 126.00 | |
GP Total financial income (V) | | | 2 126.00 | |
GR Interest and similar expenses | | | 2 407.00 | |
GU Total financial expenses (VI) | | | 2 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 608.00 | | | -1 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 126.00 | | | 2 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 305.00 | | | 39 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 179.00 | | | -37 179.00 |
| |
| 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 | | | 26 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 26 000.00 | |
I4 DECREASES Grand Total | | | 26 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 26 000.00 | |
| |
| 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 | 24 341.00 | 24 341.00 | | 24 341.00 |
VB VAT | 7 646.00 | 7 646.00 | | 7 646.00 |
VC Group and associates | 247 619.00 | 247 619.00 | | 247 619.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VI Group and Associates | 297 407.00 | 297 407.00 | | 297 407.00 |
VM Income taxes | 1 608.00 | 1 608.00 | | 1 608.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 873.00 | 256 873.00 | | 256 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 776.00 | 321 776.00 | | 321 776.00 |
