| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 306.00 | 1 306.00 | | 1 306.00 |
BJ TOTAL (I) | 152 306.00 | 1 306.00 | 151 000.00 | 152 306.00 |
BZ Other receivables | 24 000.00 | | 24 000.00 | 24 000.00 |
CF Cash and cash equivalents | 1 465.00 | | 1 465.00 | 1 465.00 |
CJ TOTAL (II) | 25 465.00 | | 25 465.00 | 25 465.00 |
CO Grand total (0 to V) | 177 771.00 | 1 306.00 | 176 465.00 | 177 771.00 |
CU Other investments | 151 000.00 | | 151 000.00 | 151 000.00 |
| |
| 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 |
DG Other reserves | 152 168.00 | 152 168.00 | | 152 168.00 |
DH Retained earnings | -3 623.00 | | | -3 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -115.00 | -3 623.00 | | -115.00 |
DL TOTAL (I) | 149 530.00 | 149 645.00 | | 149 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 971.00 | 16 002.00 | | 15 971.00 |
DX Trade payables and related accounts | 2 616.00 | 2 196.00 | | 2 616.00 |
EA Other liabilities | 8 348.00 | 8 894.00 | | 8 348.00 |
EC TOTAL (IV) | 26 935.00 | 27 092.00 | | 26 935.00 |
EE Grand total (I to V) | 176 465.00 | 176 737.00 | | 176 465.00 |
EI Including equity loans | 15 971.00 | | | 15 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 600.00 | | 3 600.00 | 3 600.00 |
FJ Net sales | 3 600.00 | | 3 600.00 | 3 600.00 |
FR Total operating income (I) | | | 3 600.00 | |
FW Other purchases and external expenses | | | 2 492.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
FZ Social Security Contributions | | | 1 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 715.00 | |
GG - OPERATING RESULT (I - II) | | | -115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 600.00 | | | 3 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 715.00 | 3 623.00 | | 3 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -115.00 | -3 623.00 | | -115.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 306.00 | | | 1 306.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 306.00 | | | 1 306.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 24 000.00 | | 24 000.00 | 24 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 000.00 | | 24 000.00 | 24 000.00 |
