| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 186 323.00 | | 186 323.00 | 186 323.00 |
CF Cash and cash equivalents | 760.00 | | 760.00 | 760.00 |
CJ TOTAL (II) | 187 083.00 | | 187 083.00 | 187 083.00 |
CO Grand total (0 to V) | 187 583.00 | | 187 583.00 | 187 583.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -6 133.00 | 4 467.00 | | -6 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 599.00 | -10 600.00 | | -9 599.00 |
DL TOTAL (I) | -7 482.00 | 2 117.00 | | -7 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 894.00 | 195 292.00 | | 192 894.00 |
DX Trade payables and related accounts | 2 171.00 | 3 371.00 | | 2 171.00 |
DY Tax and social security liabilities | | 76.00 | | |
EC TOTAL (IV) | 195 065.00 | 198 739.00 | | 195 065.00 |
EE Grand total (I to V) | 187 583.00 | 200 856.00 | | 187 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 745.00 | |
FX Taxes, duties, and similar payments | | | -76.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 5 823.00 | |
GG - OPERATING RESULT (I - II) | | | -5 823.00 | |
GI Supported loss or transferred profit (IV) | | | 3 773.00 | |
GL Other interest and similar income | | | 1 149.00 | |
GP Total financial income (V) | | | 1 149.00 | |
GR Interest and similar expenses | | | 1 153.00 | |
GU Total financial expenses (VI) | | | 1 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 150.00 | 1 221.00 | | 1 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 749.00 | 11 821.00 | | 10 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 599.00 | -10 600.00 | | -9 599.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 2 171.00 | 2 171.00 | | 2 171.00 |
VB VAT | 4 064.00 | 4 064.00 | | 4 064.00 |
VC Group and associates | 182 259.00 | 182 259.00 | | 182 259.00 |
VI Group and Associates | 192 894.00 | 192 894.00 | | 192 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 323.00 | 186 323.00 | | 186 323.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 065.00 | 195 065.00 | | 195 065.00 |
