| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 78 024.00 | 1 226.00 | 76 798.00 | 78 024.00 |
BZ Other receivables | 31 941.00 | | 31 941.00 | 31 941.00 |
CJ TOTAL (II) | 31 941.00 | | 31 941.00 | 31 941.00 |
CO Grand total (0 to V) | 109 965.00 | 1 226.00 | 108 739.00 | 109 965.00 |
CU Other investments | 78 024.00 | 1 226.00 | 76 798.00 | 78 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 001.00 | 37 001.00 | | 37 001.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 66 434.00 | 69 490.00 | | 66 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 479.00 | -3 056.00 | | -2 479.00 |
DL TOTAL (I) | 104 656.00 | 107 135.00 | | 104 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 2.00 | | 2.00 |
DX Trade payables and related accounts | 4 080.00 | 4 165.00 | | 4 080.00 |
EC TOTAL (IV) | 4 082.00 | 4 167.00 | | 4 082.00 |
EE Grand total (I to V) | 108 739.00 | 111 302.00 | | 108 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 490.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 490.00 | |
GG - OPERATING RESULT (I - II) | | | -2 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11.00 | |
GP Total financial income (V) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 800.00 | | | 5 800.00 |
HD Total exceptional income (VII) | 5 800.00 | | | 5 800.00 |
HF Exceptional expenses on capital transactions | 5 800.00 | | | 5 800.00 |
HH Total exceptional expenses (VIII) | 5 800.00 | | | 5 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 811.00 | 26.00 | | 5 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 290.00 | 3 082.00 | | 8 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 479.00 | -3 056.00 | | -2 479.00 |
| |
| 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 | | | 83 824.00 | |
I3 DECREASES Total Financial Fixed Assets | | 5 800.00 | 78 024.00 | |
I4 DECREASES Grand Total | | 5 800.00 | 78 024.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 83 824.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 226.00 | | | 1 226.00 |
7C Grand total | 1 226.00 | | | 1 226.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2.00 | 2.00 | | 2.00 |
8B Suppliers and Related Accounts | 4 080.00 | 4 080.00 | | 4 080.00 |
VB VAT | 9 075.00 | 9 075.00 | | 9 075.00 |
VC Group and associates | 22 866.00 | 22 866.00 | | 22 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 941.00 | 31 941.00 | | 31 941.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 082.00 | 4 082.00 | | 4 082.00 |
