| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 37 058.00 | 3 218.00 | 33 840.00 | 37 058.00 |
BJ TOTAL (I) | 37 058.00 | 3 218.00 | 33 840.00 | 37 058.00 |
BZ Other receivables | 217 851.00 | | 217 851.00 | 217 851.00 |
CF Cash and cash equivalents | 722.00 | | 722.00 | 722.00 |
CJ TOTAL (II) | 218 574.00 | | 218 574.00 | 218 574.00 |
CO Grand total (0 to V) | 255 632.00 | 3 218.00 | 252 414.00 | 255 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DD Legal reserve (1) | 4 600.00 | 4 600.00 | | 4 600.00 |
DH Retained earnings | 203 430.00 | 213 054.00 | | 203 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 456.00 | -9 624.00 | | -5 456.00 |
DL TOTAL (I) | 248 574.00 | 254 030.00 | | 248 574.00 |
DX Trade payables and related accounts | 3 840.00 | 4 200.00 | | 3 840.00 |
EC TOTAL (IV) | 3 840.00 | 4 200.00 | | 3 840.00 |
EE Grand total (I to V) | 252 414.00 | 258 230.00 | | 252 414.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 456.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 456.00 | |
GG - OPERATING RESULT (I - II) | | | -5 456.00 | |
GN Positive exchange differences | | | | |
GO Net income from sales of marketable securities | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 500.00 | | |
HH Total exceptional expenses (VIII) | | 1 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 456.00 | 9 624.00 | | 5 456.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 456.00 | -9 624.00 | | -5 456.00 |
| |
| 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 | 37 058.00 | | | 37 058.00 |
I4 DECREASES Grand Total | | | 37 058.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 058.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 058.00 | | | 37 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 218.00 | | | 3 218.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 218.00 | | | 3 218.00 |
| |
| 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 | 3 840.00 | 3 840.00 | | 3 840.00 |
VB VAT | 715.00 | 715.00 | | 715.00 |
VC Group and associates | 217 136.00 | 217 136.00 | | 217 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 217 851.00 | 217 851.00 | | 217 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 840.00 | 3 840.00 | | 3 840.00 |
