| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 160 000.00 | | 160 000.00 | 160 000.00 |
BX Customers and related accounts | 6 780.00 | | 6 780.00 | 6 780.00 |
BZ Other receivables | 654.00 | | 654.00 | 654.00 |
CF Cash and cash equivalents | 94 567.00 | | 94 567.00 | 94 567.00 |
CJ TOTAL (II) | 102 001.00 | | 102 001.00 | 102 001.00 |
CO Grand total (0 to V) | 262 001.00 | | 262 001.00 | 262 001.00 |
CU Other investments | 160 000.00 | | 160 000.00 | 160 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | | | 90 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 234.00 | | | -10 234.00 |
DL TOTAL (I) | 79 765.00 | | | 79 765.00 |
DU Loans and Debts from Credit Institutions (3) | 94 294.00 | | | 94 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 700.00 | | | 83 700.00 |
DX Trade payables and related accounts | 1 650.00 | | | 1 650.00 |
DY Tax and social security liabilities | 2 591.00 | | | 2 591.00 |
EC TOTAL (IV) | 182 235.00 | | | 182 235.00 |
EE Grand total (I to V) | 262 001.00 | | | 262 001.00 |
EG Accrued income and payables due within one year | 101 879.00 | | | 101 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 150.00 | | 62 150.00 | 62 150.00 |
FJ Net sales | 62 150.00 | | 62 150.00 | 62 150.00 |
FR Total operating income (I) | | | 62 150.00 | |
FW Other purchases and external expenses | | | 27 897.00 | |
FX Taxes, duties, and similar payments | | | 331.00 | |
FY Salaries and Wages | | | 42 494.00 | |
GF Total Operating Expenses (II) | | | 70 723.00 | |
GG - OPERATING RESULT (I - II) | | | -8 572.00 | |
GR Interest and similar expenses | | | 1 661.00 | |
GU Total financial expenses (VI) | | | 1 661.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 234.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 150.00 | | | 62 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 384.00 | | | 72 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 234.00 | | | -10 234.00 |
| |
| 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 | | | 160 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 160 000.00 | |
I4 DECREASES Grand Total | | | 160 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 160 000.00 | |
| |
| 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 | 1 650.00 | 1 650.00 | | 1 650.00 |
UX Other trade receivables | 6 780.00 | 6 780.00 | | 6 780.00 |
VB VAT | 654.00 | 654.00 | | 654.00 |
VH Loans with a maturity of more than one year at origin | 94 294.00 | 13 938.00 | 57 083.00 | 94 294.00 |
VI Group and Associates | 83 700.00 | 83 700.00 | | 83 700.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 5 747.00 | | | 5 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 331.00 | 331.00 | | 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 434.00 | 7 434.00 | | 7 434.00 |
VW VAT | 2 260.00 | 2 260.00 | | 2 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 235.00 | 101 879.00 | 57 083.00 | 182 235.00 |
