| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 781.00 | | 9 781.00 | 9 781.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 51 559.00 | | 51 559.00 | 51 559.00 |
CJ TOTAL (II) | 51 559.00 | | 51 559.00 | 51 559.00 |
CO Grand total (0 to V) | 61 340.00 | | 61 340.00 | 61 340.00 |
CU Other investments | 9 781.00 | | 9 781.00 | 9 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -20 193.00 | | | -20 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -96 125.00 | -20 193.00 | | -96 125.00 |
DL TOTAL (I) | -115 318.00 | -19 193.00 | | -115 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 152.00 | 9 781.00 | | 80 152.00 |
DX Trade payables and related accounts | 37 640.00 | 20 193.00 | | 37 640.00 |
DY Tax and social security liabilities | 58 866.00 | | | 58 866.00 |
EC TOTAL (IV) | 176 658.00 | 29 974.00 | | 176 658.00 |
EE Grand total (I to V) | 61 340.00 | 10 781.00 | | 61 340.00 |
EG Accrued income and payables due within one year | 57 414.00 | 29 974.00 | | 57 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 486.00 | |
GF Total Operating Expenses (II) | | | 17 486.00 | |
GG - OPERATING RESULT (I - II) | | | -17 486.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 152.00 | |
GU Total financial expenses (VI) | | | 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 78 488.00 | | | 78 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 127.00 | 20 193.00 | | 96 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -96 125.00 | -20 193.00 | | -96 125.00 |
| |
| 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 | 9 781.00 | | | 9 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 781.00 | |
I4 DECREASES Grand Total | | | 9 781.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 781.00 | | | 9 781.00 |
| |
| 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 | 37 640.00 | 37 640.00 | | 37 640.00 |
8D Social Security and Other Social Organizations | 58 866.00 | 19 622.00 | 39 244.00 | 58 866.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 152.00 | 152.00 | 80 000.00 | 80 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 658.00 | 57 414.00 | 119 244.00 | 176 658.00 |
