| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 3.00 | |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 58 442.00 | | 58 442.00 | 58 442.00 |
CF Cash and cash equivalents | 78 731.00 | | 78 731.00 | 78 731.00 |
CJ TOTAL (II) | 137 172.00 | | 137 172.00 | 137 172.00 |
CO Grand total (0 to V) | 152 172.00 | | 152 172.00 | 152 172.00 |
CU Other investments | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -565.00 | -478.00 | | -565.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | -87.00 | | |
DL TOTAL (I) | 536.00 | 535.00 | | 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 058.00 | 150 027.00 | | 149 058.00 |
DX Trade payables and related accounts | 2 579.00 | 3 006.00 | | 2 579.00 |
DY Tax and social security liabilities | | 50.00 | | |
EC TOTAL (IV) | 151 637.00 | 153 082.00 | | 151 637.00 |
EE Grand total (I to V) | 152 172.00 | 153 618.00 | | 152 172.00 |
EG Accrued income and payables due within one year | 151 637.00 | 153 082.00 | | 151 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 233.00 | | 2 233.00 | 2 233.00 |
FJ Net sales | 2 233.00 | | 2 233.00 | 2 233.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 234.00 | |
FW Other purchases and external expenses | | | 4 617.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 618.00 | |
GG - OPERATING RESULT (I - II) | | | -2 384.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 661.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 661.00 | |
GR Interest and similar expenses | | | 1 875.00 | |
GU Total financial expenses (VI) | | | 1 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 213.00 | 5 460.00 | | 3 213.00 |
HD Total exceptional income (VII) | 3 213.00 | 5 460.00 | | 3 213.00 |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 193.00 | 5 460.00 | | 3 193.00 |
HK Income tax | -406.00 | | | -406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 108.00 | 6 832.00 | | 6 108.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 107.00 | 6 919.00 | | 6 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -87.00 | | |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | | | 15 000.00 |
| |
| 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 | 2 579.00 | 2 579.00 | | 2 579.00 |
VB VAT | 1 622.00 | 1 622.00 | | 1 622.00 |
VC Group and associates | 56 414.00 | 56 414.00 | | 56 414.00 |
VI Group and Associates | 149 058.00 | 149 058.00 | | 149 058.00 |
VM Income taxes | 406.00 | 406.00 | | 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 442.00 | 58 442.00 | | 58 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 637.00 | 151 637.00 | | 151 637.00 |
