| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 956.00 | 4 956.00 | | 4 956.00 |
BJ TOTAL (I) | 112 090.00 | 4 956.00 | 107 134.00 | 112 090.00 |
BZ Other receivables | 99 787.00 | | 99 787.00 | 99 787.00 |
CF Cash and cash equivalents | 1 060.00 | | 1 060.00 | 1 060.00 |
CJ TOTAL (II) | 100 847.00 | | 100 847.00 | 100 847.00 |
CO Grand total (0 to V) | 212 937.00 | 4 956.00 | 207 981.00 | 212 937.00 |
CU Other investments | 107 134.00 | | 107 134.00 | 107 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -93 596.00 | -85 610.00 | | -93 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 850.00 | -7 986.00 | | -15 850.00 |
DL TOTAL (I) | -69 446.00 | -53 596.00 | | -69 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 267 354.00 | 361 854.00 | | 267 354.00 |
DX Trade payables and related accounts | 1 405.00 | 1 478.00 | | 1 405.00 |
DY Tax and social security liabilities | 8 669.00 | 853.00 | | 8 669.00 |
EA Other liabilities | | 1 954.00 | | |
EC TOTAL (IV) | 277 428.00 | 366 140.00 | | 277 428.00 |
EE Grand total (I to V) | 207 981.00 | 312 543.00 | | 207 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 200.00 | | 1 200.00 | 1 200.00 |
FJ Net sales | 1 200.00 | | 1 200.00 | 1 200.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 200.00 | |
FW Other purchases and external expenses | | | 1 463.00 | |
FZ Social Security Contributions | | | 778.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 241.00 | |
GG - OPERATING RESULT (I - II) | | | -1 041.00 | |
GH Attributed profit or transferred loss (III) | | | -1 173.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 954.00 | | | 1 954.00 |
HD Total exceptional income (VII) | 1 954.00 | | | 1 954.00 |
HE Exceptional expenses on management operations | 7 140.00 | | | 7 140.00 |
HH Total exceptional expenses (VIII) | 7 140.00 | | | 7 140.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 186.00 | | | -5 186.00 |
HK Income tax | 8 450.00 | | | 8 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 981.00 | 1.00 | | 1 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 831.00 | 7 987.00 | | 17 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 850.00 | -7 986.00 | | -15 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 956.00 | | | 4 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 956.00 | | | 4 956.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 267 354.00 | | 267 354.00 | 267 354.00 |
8B Suppliers and Related Accounts | 1 405.00 | 1 405.00 | | 1 405.00 |
8D Social Security and Other Social Organizations | 8 669.00 | 8 669.00 | | 8 669.00 |
VS Prepaid expenses | 99 787.00 | 8 204.00 | 91 583.00 | 99 787.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 787.00 | 8 204.00 | 91 583.00 | 99 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 428.00 | 10 074.00 | 267 354.00 | 277 428.00 |
