| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 79 745.00 | | 79 745.00 | 79 745.00 |
BZ Other receivables | 270 097.00 | | 270 097.00 | 270 097.00 |
CF Cash and cash equivalents | 167 880.00 | | 167 880.00 | 167 880.00 |
CJ TOTAL (II) | 437 976.00 | | 437 976.00 | 437 976.00 |
CO Grand total (0 to V) | 517 721.00 | | 517 721.00 | 517 721.00 |
CU Other investments | 79 745.00 | | 79 745.00 | 79 745.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | -85 351.00 | 59 665.00 | | -85 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -91 261.00 | -145 016.00 | | -91 261.00 |
DL TOTAL (I) | -175 088.00 | -83 826.00 | | -175 088.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 681 900.00 | 467 900.00 | | 681 900.00 |
DY Tax and social security liabilities | 10 883.00 | 31 786.00 | | 10 883.00 |
EC TOTAL (IV) | 692 809.00 | 499 686.00 | | 692 809.00 |
EE Grand total (I to V) | 517 721.00 | 415 859.00 | | 517 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 250.00 | |
FR Total operating income (I) | | | 1 250.00 | |
FW Other purchases and external expenses | | | 1 530.00 | |
FX Taxes, duties, and similar payments | | | 1 373.00 | |
FY Salaries and Wages | | | 76 601.00 | |
FZ Social Security Contributions | | | 12 980.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 92 485.00 | |
GG - OPERATING RESULT (I - II) | | | -91 235.00 | |
GR Interest and similar expenses | | | 26.00 | |
GU Total financial expenses (VI) | | | 26.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 250.00 | 3 130.00 | | 1 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 511.00 | 148 146.00 | | 92 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -91 261.00 | -145 016.00 | | -91 261.00 |
| |
| 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 | 79 745.00 | | | 79 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 79 745.00 | |
I4 DECREASES Grand Total | | | 79 745.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 79 745.00 | | | 79 745.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 3 500.00 | 3 500.00 | | 3 500.00 |
8D Social Security and Other Social Organizations | 6 270.00 | 6 270.00 | | 6 270.00 |
VB VAT | 72 808.00 | 72 808.00 | | 72 808.00 |
VC Group and associates | 171 895.00 | 171 895.00 | | 171 895.00 |
VH Loans with a maturity of more than one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 681 900.00 | 681 900.00 | | 681 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 113.00 | 1 113.00 | | 1 113.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 394.00 | 25 394.00 | | 25 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 097.00 | 270 097.00 | | 270 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 692 809.00 | 692 809.00 | | 692 809.00 |
