| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 435 036.00 | | 435 036.00 | 435 036.00 |
BZ Other receivables | 1 154.00 | | 1 154.00 | 1 154.00 |
CF Cash and cash equivalents | 256.00 | | 256.00 | 256.00 |
CJ TOTAL (II) | 1 411.00 | | 1 411.00 | 1 411.00 |
CO Grand total (0 to V) | 436 447.00 | | 436 447.00 | 436 447.00 |
CU Other investments | 435 036.00 | | 435 036.00 | 435 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 500.00 | 76 500.00 | | 76 500.00 |
DD Legal reserve (1) | 7 650.00 | 7 650.00 | | 7 650.00 |
DG Other reserves | 72 918.00 | 72 918.00 | | 72 918.00 |
DH Retained earnings | -23 468.00 | | | -23 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 387.00 | -23 468.00 | | -24 387.00 |
DL TOTAL (I) | 109 212.00 | 133 599.00 | | 109 212.00 |
DU Loans and Debts from Credit Institutions (3) | 10 454.00 | 4 696.00 | | 10 454.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 354.00 | 147 112.00 | | 162 354.00 |
DX Trade payables and related accounts | 1 656.00 | 1 620.00 | | 1 656.00 |
DY Tax and social security liabilities | 145 138.00 | 139 101.00 | | 145 138.00 |
EB Prepaid income (2) | 7 633.00 | 14 333.00 | | 7 633.00 |
EC TOTAL (IV) | 327 235.00 | 306 862.00 | | 327 235.00 |
EE Grand total (I to V) | 436 447.00 | 440 462.00 | | 436 447.00 |
EG Accrued income and payables due within one year | 164 880.00 | 306 862.00 | | 164 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 4 112.00 | |
FX Taxes, duties, and similar payments | | | 4 046.00 | |
FY Salaries and Wages | | | 12 500.00 | |
FZ Social Security Contributions | | | 30 887.00 | |
GF Total Operating Expenses (II) | | | 51 546.00 | |
GG - OPERATING RESULT (I - II) | | | -21 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10.00 | 52.00 | | 10.00 |
HD Total exceptional income (VII) | 10.00 | 52.00 | | 10.00 |
HE Exceptional expenses on management operations | 2 551.00 | | | 2 551.00 |
HH Total exceptional expenses (VIII) | 2 551.00 | | | 2 551.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 541.00 | 52.00 | | -2 541.00 |
HK Income tax | 300.00 | | | 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 010.00 | 100 052.00 | | 30 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 397.00 | 123 520.00 | | 54 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 387.00 | -23 468.00 | | -24 387.00 |
| |
| 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 | 435 037.00 | | | 435 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 435 037.00 | |
I4 DECREASES Grand Total | | | 435 037.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 435 037.00 | | | 435 037.00 |
| |
| 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 | 1 656.00 | 1 656.00 | | 1 656.00 |
8D Social Security and Other Social Organizations | 145 073.00 | 145 073.00 | | 145 073.00 |
8L Deferred income | 7 633.00 | 7 633.00 | | 7 633.00 |
VB VAT | 555.00 | 555.00 | | 555.00 |
VG Loans with a maturity of up to one year at origin | 10 454.00 | 10 454.00 | | 10 454.00 |
VI Group and Associates | 162 355.00 | 162 355.00 | | 162 355.00 |
VM Income taxes | 600.00 | 600.00 | | 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 65.00 | 65.00 | | 65.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 155.00 | 1 155.00 | | 1 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 327 236.00 | 327 236.00 | | 327 236.00 |
