| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 255 352.00 | | 255 352.00 | 255 352.00 |
BZ Other receivables | 960.00 | | 960.00 | 960.00 |
CF Cash and cash equivalents | 8 982.00 | | 8 982.00 | 8 982.00 |
CJ TOTAL (II) | 9 942.00 | | 9 942.00 | 9 942.00 |
CO Grand total (0 to V) | 265 294.00 | | 265 294.00 | 265 294.00 |
CU Other investments | 255 352.00 | | 255 352.00 | 255 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 220 291.00 | 217 796.00 | | 220 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -301.00 | 2 495.00 | | -301.00 |
DL TOTAL (I) | 228 374.00 | 228 676.00 | | 228 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 992.00 | 30 992.00 | | 30 992.00 |
DX Trade payables and related accounts | 5 760.00 | 4 440.00 | | 5 760.00 |
DY Tax and social security liabilities | 168.00 | 440.00 | | 168.00 |
EC TOTAL (IV) | 36 920.00 | 35 872.00 | | 36 920.00 |
EE Grand total (I to V) | 265 294.00 | 264 548.00 | | 265 294.00 |
EG Accrued income and payables due within one year | 36 920.00 | 35 872.00 | | 36 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 000.00 | | 4 000.00 | 4 000.00 |
FJ Net sales | 4 000.00 | | 4 000.00 | 4 000.00 |
FR Total operating income (I) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 4 302.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 302.00 | |
GG - OPERATING RESULT (I - II) | | | -301.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 440.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 000.00 | 4 000.00 | | 4 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 302.00 | 1 505.00 | | 4 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -301.00 | 2 495.00 | | -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 | 255 352.00 | | | 255 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 255 352.00 | |
I4 DECREASES Grand Total | | | 255 352.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 255 352.00 | | | 255 352.00 |
| |
| 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 | 5 760.00 | 5 760.00 | | 5 760.00 |
VB VAT | 960.00 | 960.00 | | 960.00 |
VI Group and Associates | 30 992.00 | 30 992.00 | | 30 992.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 960.00 | 960.00 | | 960.00 |
VW VAT | 168.00 | 168.00 | | 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 920.00 | 36 920.00 | | 36 920.00 |
