| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 149 851.00 | 53 171.00 | 96 680.00 | 149 851.00 |
CF Cash and cash equivalents | 3 166.00 | | 3 166.00 | 3 166.00 |
CJ TOTAL (II) | 153 017.00 | 53 171.00 | 99 846.00 | 153 017.00 |
CO Grand total (0 to V) | 153 017.00 | 53 171.00 | 99 846.00 | 153 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 15 337.00 | | 10 000.00 |
DH Retained earnings | -4 699.00 | | | -4 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 879.00 | -10 036.00 | | -12 879.00 |
DL TOTAL (I) | 92 422.00 | 105 301.00 | | 92 422.00 |
DX Trade payables and related accounts | 7 424.00 | 7 729.00 | | 7 424.00 |
EC TOTAL (IV) | 7 424.00 | 7 729.00 | | 7 424.00 |
EE Grand total (I to V) | 99 846.00 | 113 030.00 | | 99 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6.00 | |
FW Other purchases and external expenses | | | 9 625.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 160.00 | |
GF Total Operating Expenses (II) | | | 11 785.00 | |
GG - OPERATING RESULT (I - II) | | | -11 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 100.00 | | | 1 100.00 |
HH Total exceptional expenses (VIII) | 1 100.00 | | | 1 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 100.00 | | | -1 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6.00 | | | 6.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 885.00 | 10 036.00 | | 12 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 879.00 | -10 036.00 | | -12 879.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 51 011.00 | 2 160.00 | | 51 011.00 |
7B Total provisions for depreciation | 51 011.00 | 2 160.00 | | 51 011.00 |
7C Grand total | 51 011.00 | 2 160.00 | | 51 011.00 |
UE of which provisions and reversals: - Operating | | 2 160.00 | | |
| |
| 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 | 7 424.00 | 7 424.00 | | 7 424.00 |
VB VAT | 53 171.00 | 53 171.00 | | 53 171.00 |
VC Group and associates | 96 680.00 | 96 680.00 | | 96 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 851.00 | 149 851.00 | | 149 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 424.00 | 7 424.00 | | 7 424.00 |
