| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 334 265.00 | | 1 334 265.00 | 1 334 265.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 440 390.00 | | 440 390.00 | 440 390.00 |
CF Cash and cash equivalents | 482.00 | | 482.00 | 482.00 |
CJ TOTAL (II) | 440 872.00 | | 440 872.00 | 440 872.00 |
CO Grand total (0 to V) | 1 775 137.00 | | 1 775 137.00 | 1 775 137.00 |
CU Other investments | 1 334 265.00 | | 1 334 265.00 | 1 334 265.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DB Share, merger, contribution premiums, etc. | 63 970.00 | 63 970.00 | | 63 970.00 |
DD Legal reserve (1) | 10 119.00 | 10 119.00 | | 10 119.00 |
DE Statutory or contractual reserves | 7 619.00 | 7 619.00 | | 7 619.00 |
DG Other reserves | 184 435.00 | 184 435.00 | | 184 435.00 |
DH Retained earnings | -198 754.00 | -181 635.00 | | -198 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -155 088.00 | -17 119.00 | | -155 088.00 |
DL TOTAL (I) | 1 112 300.00 | 1 267 388.00 | | 1 112 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 656 537.00 | 144 277.00 | | 656 537.00 |
DX Trade payables and related accounts | 4 800.00 | 6 600.00 | | 4 800.00 |
DY Tax and social security liabilities | 1 500.00 | 4 800.00 | | 1 500.00 |
EC TOTAL (IV) | 662 837.00 | 155 677.00 | | 662 837.00 |
EE Grand total (I to V) | 1 775 137.00 | 1 423 064.00 | | 1 775 137.00 |
EG Accrued income and payables due within one year | 662 837.00 | 155 677.00 | | 662 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 4 612.00 | |
FX Taxes, duties, and similar payments | | | 673.00 | |
FY Salaries and Wages | | | 75 000.00 | |
FZ Social Security Contributions | | | 1 621.00 | |
GF Total Operating Expenses (II) | | | 81 906.00 | |
GG - OPERATING RESULT (I - II) | | | 8 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 912.00 | |
GP Total financial income (V) | | | 1 912.00 | |
GR Interest and similar expenses | | | 5 094.00 | |
GU Total financial expenses (VI) | | | 5 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 182.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 160 000.00 | 28 286.00 | | 160 000.00 |
HH Total exceptional expenses (VIII) | 160 000.00 | 28 286.00 | | 160 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -160 000.00 | -28 286.00 | | -160 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 912.00 | 108 000.00 | | 91 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 000.00 | 125 119.00 | | 247 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -155 088.00 | -17 119.00 | | -155 088.00 |
| |
| 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 | 1 334 265.00 | | | 1 334 265.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 334 265.00 | |
I4 DECREASES Grand Total | | | 1 334 265.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 334 265.00 | | | 1 334 265.00 |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
VB VAT | 800.00 | 800.00 | | 800.00 |
VC Group and associates | 439 589.00 | 439 589.00 | | 439 589.00 |
VI Group and Associates | 656 537.00 | 656 537.00 | | 656 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 440 390.00 | 440 390.00 | | 440 390.00 |
VW VAT | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 662 837.00 | 662 837.00 | | 662 837.00 |
