| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 71 232.00 | | 71 232.00 | 71 232.00 |
BZ Other receivables | 353 702.00 | | 353 702.00 | 353 702.00 |
CF Cash and cash equivalents | 516.00 | | 516.00 | 516.00 |
CJ TOTAL (II) | 354 219.00 | | 354 219.00 | 354 219.00 |
CO Grand total (0 to V) | 425 452.00 | | 425 452.00 | 425 452.00 |
CU Other investments | 71 232.00 | | 71 232.00 | 71 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 500.00 | 31 500.00 | | 31 500.00 |
DD Legal reserve (1) | 3 150.00 | 3 150.00 | | 3 150.00 |
DH Retained earnings | 345 042.00 | 372 330.00 | | 345 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 511.00 | -2 287.00 | | -3 511.00 |
DL TOTAL (I) | 376 181.00 | 404 692.00 | | 376 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 263.00 | 50 421.00 | | 49 263.00 |
DX Trade payables and related accounts | 7.00 | 1 226.00 | | 7.00 |
EC TOTAL (IV) | 49 270.00 | 51 647.00 | | 49 270.00 |
EE Grand total (I to V) | 425 452.00 | 456 340.00 | | 425 452.00 |
EG Accrued income and payables due within one year | 49 270.00 | 51 647.00 | | 49 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 045.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
FY Salaries and Wages | | | 1 860.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 951.00 | |
GG - OPERATING RESULT (I - II) | | | -3 951.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 500.00 | | |
HD Total exceptional income (VII) | | 1 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 500.00 | | |
HK Income tax | -450.00 | -379.00 | | -450.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 619.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 511.00 | 3 907.00 | | 3 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 511.00 | -2 287.00 | | -3 511.00 |
| |
| 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 | 71 232.00 | | | 71 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 71 232.00 | |
I4 DECREASES Grand Total | | | 71 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 232.00 | | | 71 232.00 |
| |
| 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 | 7.00 | 7.00 | | 7.00 |
VC Group and associates | 353 252.00 | 353 252.00 | | 353 252.00 |
VI Group and Associates | 49 263.00 | 49 263.00 | | 49 263.00 |
VM Income taxes | 450.00 | 450.00 | | 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 353 702.00 | 353 702.00 | | 353 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 270.00 | 49 270.00 | | 49 270.00 |
