| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 183 990.00 | 178 000.00 | 5 990.00 | 183 990.00 |
BZ Other receivables | 67 060.00 | | 67 060.00 | 67 060.00 |
CF Cash and cash equivalents | 33 001.00 | | 33 001.00 | 33 001.00 |
CJ TOTAL (II) | 100 061.00 | | 100 061.00 | 100 061.00 |
CO Grand total (0 to V) | 284 051.00 | 178 000.00 | 106 051.00 | 284 051.00 |
CU Other investments | 183 990.00 | 178 000.00 | 5 990.00 | 183 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 178 000.00 | | | 178 000.00 |
DD Legal reserve (1) | 17 800.00 | | | 17 800.00 |
DH Retained earnings | -77 003.00 | | | -77 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 301.00 | | | -68 301.00 |
DL TOTAL (I) | 50 495.00 | | | 50 495.00 |
DU Loans and Debts from Credit Institutions (3) | 4.00 | | | 4.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 806.00 | | | 51 806.00 |
DX Trade payables and related accounts | 3 744.00 | | | 3 744.00 |
EC TOTAL (IV) | 55 555.00 | | | 55 555.00 |
EE Grand total (I to V) | 106 051.00 | | | 106 051.00 |
EG Accrued income and payables due within one year | 55 555.00 | | | 55 555.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4.00 | | | 4.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 224.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GF Total Operating Expenses (II) | | | 2 403.00 | |
GG - OPERATING RESULT (I - II) | | | -2 403.00 | |
GM Reversals of provisions and transfers of expenses | | | 990.00 | |
GP Total financial income (V) | | | 990.00 | |
GQ Financial allocations to depreciation and provisions | | | 65 000.00 | |
GR Interest and similar expenses | | | 897.00 | |
GU Total financial expenses (VI) | | | 65 897.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 990.00 | | | 990.00 |
HH Total exceptional expenses (VIII) | 990.00 | | | 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -990.00 | | | -990.00 |
HL TOTAL REVENUE (I + III + V + VII) | 990.00 | | | 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 291.00 | | | 69 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 301.00 | | | -68 301.00 |
| |
| 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 | 184 980.00 | | | 184 980.00 |
I3 DECREASES Total Financial Fixed Assets | | 990.00 | 183 990.00 | |
I4 DECREASES Grand Total | | 990.00 | 183 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 184 980.00 | | | 184 980.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 67 060.00 | | 67 060.00 | 67 060.00 |
