| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 480 150.00 | | 480 150.00 | 480 150.00 |
BZ Other receivables | 43 064.00 | | 43 064.00 | 43 064.00 |
CF Cash and cash equivalents | 406.00 | | 406.00 | 406.00 |
CJ TOTAL (II) | 43 470.00 | | 43 470.00 | 43 470.00 |
CO Grand total (0 to V) | 523 620.00 | | 523 620.00 | 523 620.00 |
CU Other investments | 480 150.00 | | 480 150.00 | 480 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 000.00 | 65 000.00 | | 65 000.00 |
DD Legal reserve (1) | 6 500.00 | 6 500.00 | | 6 500.00 |
DH Retained earnings | 208 416.00 | 202 616.00 | | 208 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 199.00 | 5 800.00 | | -7 199.00 |
DL TOTAL (I) | 272 717.00 | 279 916.00 | | 272 717.00 |
DU Loans and Debts from Credit Institutions (3) | 80 285.00 | 79 511.00 | | 80 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 440.00 | 166 964.00 | | 165 440.00 |
DX Trade payables and related accounts | 5 148.00 | 2 574.00 | | 5 148.00 |
DY Tax and social security liabilities | 29.00 | | | 29.00 |
EC TOTAL (IV) | 250 903.00 | 249 050.00 | | 250 903.00 |
EE Grand total (I to V) | 523 620.00 | 528 966.00 | | 523 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 340.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
FZ Social Security Contributions | | | 1 213.00 | |
GF Total Operating Expenses (II) | | | 4 699.00 | |
GG - OPERATING RESULT (I - II) | | | -4 699.00 | |
GR Interest and similar expenses | | | 2 499.00 | |
GU Total financial expenses (VI) | | | 2 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -14 656.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 199.00 | -5 800.00 | | 7 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 199.00 | 5 800.00 | | -7 199.00 |
| |
| 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 | 480 150.00 | | | 480 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 480 150.00 | |
I4 DECREASES Grand Total | | | 480 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 480 150.00 | | | 480 150.00 |
| |
| 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 | 5 148.00 | 5 148.00 | | 5 148.00 |
VG Loans with a maturity of up to one year at origin | 73.00 | 73.00 | | 73.00 |
VH Loans with a maturity of more than one year at origin | 80 213.00 | 80 213.00 | | 80 213.00 |
VI Group and Associates | 165 440.00 | 165 440.00 | | 165 440.00 |
VM Income taxes | 43 064.00 | 43 064.00 | | 43 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 29.00 | 29.00 | | 29.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 064.00 | 43 064.00 | | 43 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 250 903.00 | 250 903.00 | | 250 903.00 |
