| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 202 462.00 | | 202 462.00 | 202 462.00 |
CF Cash and cash equivalents | 3 885.00 | | 3 885.00 | 3 885.00 |
CJ TOTAL (II) | 206 347.00 | | 206 347.00 | 206 347.00 |
CO Grand total (0 to V) | 206 348.00 | | 206 348.00 | 206 348.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 23 604.00 | 23 604.00 | | 23 604.00 |
DH Retained earnings | -1 059 262.00 | -1 056 138.00 | | -1 059 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 242.00 | -3 124.00 | | -3 242.00 |
DL TOTAL (I) | -1 018 900.00 | -1 015 658.00 | | -1 018 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 448.00 | 21 174.00 | | 24 448.00 |
DX Trade payables and related accounts | 1 200 800.00 | 1 200 800.00 | | 1 200 800.00 |
EC TOTAL (IV) | 1 225 248.00 | 1 221 974.00 | | 1 225 248.00 |
EE Grand total (I to V) | 206 348.00 | 206 316.00 | | 206 348.00 |
EG Accrued income and payables due within one year | 1 225 248.00 | 1 221 974.00 | | 1 225 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 900.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GF Total Operating Expenses (II) | | | 2 968.00 | |
GG - OPERATING RESULT (I - II) | | | -2 968.00 | |
GR Interest and similar expenses | | | 274.00 | |
GU Total financial expenses (VI) | | | 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 23.00 | | |
HH Total exceptional expenses (VIII) | | 23.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -23.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 242.00 | 3 124.00 | | 3 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 242.00 | -3 124.00 | | -3 242.00 |
| |
| 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 | 1.00 | | | 1.00 |
I4 DECREASES Grand Total | | | 1.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
| |
| 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 | 1 200 800.00 | 1 200 800.00 | | 1 200 800.00 |
VB VAT | 202 462.00 | 202 462.00 | | 202 462.00 |
VI Group and Associates | 24 448.00 | 24 448.00 | | 24 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 462.00 | 202 462.00 | | 202 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 225 248.00 | 1 225 248.00 | | 1 225 248.00 |
