| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 110 000.00 | | 110 000.00 | 110 000.00 |
BX Customers and related accounts | 4 608.00 | | 4 608.00 | 4 608.00 |
BZ Other receivables | 119 745.00 | | 119 745.00 | 119 745.00 |
CF Cash and cash equivalents | 50 324.00 | | 50 324.00 | 50 324.00 |
CJ TOTAL (II) | 174 677.00 | | 174 677.00 | 174 677.00 |
CO Grand total (0 to V) | 284 677.00 | | 284 677.00 | 284 677.00 |
CU Other investments | 110 000.00 | | 110 000.00 | 110 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 383 260.00 | 330 000.00 | | 383 260.00 |
DD Legal reserve (1) | 405.00 | 405.00 | | 405.00 |
DG Other reserves | | 313.00 | | |
DH Retained earnings | -102 380.00 | | | -102 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39.00 | -102 693.00 | | 39.00 |
DL TOTAL (I) | 281 324.00 | 228 025.00 | | 281 324.00 |
DX Trade payables and related accounts | 3 156.00 | 3 200.00 | | 3 156.00 |
DY Tax and social security liabilities | 197.00 | 332.00 | | 197.00 |
EC TOTAL (IV) | 3 353.00 | 3 532.00 | | 3 353.00 |
EE Grand total (I to V) | 284 677.00 | 231 557.00 | | 284 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 100.00 | | 8 100.00 | 8 100.00 |
FJ Net sales | 8 100.00 | | 8 100.00 | 8 100.00 |
FR Total operating income (I) | | | 8 100.00 | |
FW Other purchases and external expenses | | | 7 786.00 | |
FX Taxes, duties, and similar payments | | | 268.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 054.00 | |
GG - OPERATING RESULT (I - II) | | | 46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 103 950.00 | | |
HH Total exceptional expenses (VIII) | | 103 950.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -103 950.00 | | |
HK Income tax | 7.00 | 222.00 | | 7.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 100.00 | 4 500.00 | | 8 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 061.00 | 107 193.00 | | 8 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39.00 | -102 693.00 | | 39.00 |
| |
| 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 | 110 000.00 | | | 110 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 110 000.00 | |
I4 DECREASES Grand Total | | | 110 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 110 000.00 | | | 110 000.00 |
| |
| 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 | 3 156.00 | 3 156.00 | | 3 156.00 |
8E Income Taxes | 7.00 | 7.00 | | 7.00 |
UX Other trade receivables | 4 608.00 | 4 608.00 | | 4 608.00 |
VB VAT | 535.00 | 535.00 | | 535.00 |
VC Group and associates | 119 210.00 | 119 210.00 | | 119 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 353.00 | 124 353.00 | | 124 353.00 |
VW VAT | 120.00 | 120.00 | | 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 353.00 | 3 353.00 | | 3 353.00 |
