| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 958.00 | 874.00 | 84.00 | 958.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 6 063.00 | 874.00 | 5 189.00 | 6 063.00 |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 45 580.00 | | 45 580.00 | 45 580.00 |
CF Cash and cash equivalents | 630.00 | | 630.00 | 630.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 46 811.00 | | 46 811.00 | 46 811.00 |
CO Grand total (0 to V) | 52 874.00 | 874.00 | 52 000.00 | 52 874.00 |
CS Evaluated investments - equity method | 5 100.00 | | 5 100.00 | 5 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -32 078.00 | -35 893.00 | | -32 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 381.00 | 3 815.00 | | -4 381.00 |
DL TOTAL (I) | -30 960.00 | -26 578.00 | | -30 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 873.00 | 76 113.00 | | 78 873.00 |
DX Trade payables and related accounts | 2 148.00 | 2 088.00 | | 2 148.00 |
DY Tax and social security liabilities | 1 939.00 | 905.00 | | 1 939.00 |
EC TOTAL (IV) | 82 960.00 | 79 106.00 | | 82 960.00 |
EE Grand total (I to V) | 52 000.00 | 52 527.00 | | 52 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 6 000.00 | |
FJ Net sales | | | 6 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 6 001.00 | |
FW Other purchases and external expenses | | | 4 829.00 | |
FX Taxes, duties, and similar payments | | | 557.00 | |
FY Salaries and Wages | | | 92.00 | |
FZ Social Security Contributions | | | 4 742.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 319.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 10 550.00 | |
GG - OPERATING RESULT (I - II) | | | -4 549.00 | |
GL Other interest and similar income | | | 235.00 | |
GP Total financial income (V) | | | 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HE Exceptional expenses on management operations | 68.00 | | | 68.00 |
HF Exceptional expenses on capital transactions | | 4 000.00 | | |
HH Total exceptional expenses (VIII) | 68.00 | 4 000.00 | | 68.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68.00 | 6 000.00 | | -68.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 236.00 | 18 114.00 | | 6 236.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 617.00 | 14 299.00 | | 10 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 381.00 | 3 815.00 | | -4 381.00 |
| |
| 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 | 6 063.00 | | | 6 063.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 105.00 | |
I4 DECREASES Grand Total | | | 6 063.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 958.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 958.00 | | | 958.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 105.00 | | | 5 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 555.00 | 319.00 | | 555.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 555.00 | 319.00 | | 555.00 |
| |
| 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 | 2 148.00 | 2 148.00 | | 2 148.00 |
8C Staff and Related Accounts | 1 740.00 | 1 740.00 | | 1 740.00 |
UX Other trade receivables | 600.00 | 600.00 | | 600.00 |
VB VAT | 372.00 | 372.00 | | 372.00 |
VC Group and associates | 44 893.00 | 44 893.00 | | 44 893.00 |
VI Group and Associates | 78 873.00 | 78 873.00 | | 78 873.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 315.00 | 315.00 | | 315.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 180.00 | 46 180.00 | | 46 180.00 |
VW VAT | 199.00 | 199.00 | | 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 960.00 | 82 960.00 | | 82 960.00 |
