| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 050.00 | 1 050.00 | | 1 050.00 |
AX Advances and down payments | 56 703.00 | | 56 703.00 | 56 703.00 |
BF Loans | 55 578.00 | | 55 578.00 | 55 578.00 |
BJ TOTAL (I) | 113 397.00 | 1 050.00 | 112 347.00 | 113 397.00 |
BT Goods | 1 796.00 | | 1 796.00 | 1 796.00 |
BZ Other receivables | 6 076.00 | | 6 076.00 | 6 076.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 8 042.00 | | 8 042.00 | 8 042.00 |
CO Grand total (0 to V) | 121 439.00 | 1 050.00 | 120 389.00 | 121 439.00 |
CU Other investments | 66.00 | | 66.00 | 66.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DE Statutory or contractual reserves | 68 691.00 | | | 68 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 430.00 | | | -3 430.00 |
DL TOTAL (I) | 73 646.00 | | | 73 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 876.00 | | | 45 876.00 |
DY Tax and social security liabilities | 167.00 | | | 167.00 |
EA Other liabilities | 700.00 | | | 700.00 |
EC TOTAL (IV) | 46 743.00 | | | 46 743.00 |
EE Grand total (I to V) | 120 389.00 | | | 120 389.00 |
EG Accrued income and payables due within one year | 46 743.00 | | | 46 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 007.00 | |
FX Taxes, duties, and similar payments | | | 51.00 | |
FZ Social Security Contributions | | | 584.00 | |
GF Total Operating Expenses (II) | | | 2 642.00 | |
GG - OPERATING RESULT (I - II) | | | -2 642.00 | |
GR Interest and similar expenses | | | 788.00 | |
GU Total financial expenses (VI) | | | 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -788.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 584.00 | | | 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 430.00 | | | 3 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 430.00 | | | -3 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 050.00 | | | 1 050.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 050.00 | | | 1 050.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 45 876.00 | 45 876.00 | | 45 876.00 |
8D Social Security and Other Social Organizations | 167.00 | 167.00 | | 167.00 |
8K Other liabilities (including liabilities related to repo transactions) | 700.00 | 700.00 | | 700.00 |
UT Other financial assets | 55 578.00 | | 55 578.00 | 55 578.00 |
VS Prepaid expenses | 6 076.00 | 6 076.00 | | 6 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 654.00 | 6 076.00 | 55 578.00 | 61 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 743.00 | 46 743.00 | | 46 743.00 |
