| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 494.00 | 2 494.00 | | 2 494.00 |
BJ TOTAL (I) | 7 444.00 | 2 494.00 | 4 950.00 | 7 444.00 |
BZ Other receivables | 25 615.00 | | 25 615.00 | 25 615.00 |
CF Cash and cash equivalents | 151 221.00 | | 151 221.00 | 151 221.00 |
CJ TOTAL (II) | 176 835.00 | | 176 835.00 | 176 835.00 |
CO Grand total (0 to V) | 184 279.00 | 2 494.00 | 181 785.00 | 184 279.00 |
CU Other investments | 4 950.00 | | 4 950.00 | 4 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 131 450.00 | 137 452.00 | | 131 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 923.00 | -6 002.00 | | -6 923.00 |
DL TOTAL (I) | 165 227.00 | 172 150.00 | | 165 227.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 860.00 | 52 040.00 | | 10 860.00 |
DX Trade payables and related accounts | 2 844.00 | 1 155.00 | | 2 844.00 |
DY Tax and social security liabilities | 2 854.00 | 4 138.00 | | 2 854.00 |
EC TOTAL (IV) | 16 559.00 | 57 333.00 | | 16 559.00 |
EE Grand total (I to V) | 181 785.00 | 229 483.00 | | 181 785.00 |
EG Accrued income and payables due within one year | 16 559.00 | 57 333.00 | | 16 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 118.00 | |
FR Total operating income (I) | | | 118.00 | |
FW Other purchases and external expenses | | | 3 075.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 102.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 177.00 | |
GG - OPERATING RESULT (I - II) | | | -3 059.00 | |
GL Other interest and similar income | | | 343.00 | |
GP Total financial income (V) | | | 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 902.00 | 2 022.00 | | 902.00 |
HD Total exceptional income (VII) | 902.00 | 2 022.00 | | 902.00 |
HE Exceptional expenses on management operations | 1 150.00 | 1 539.00 | | 1 150.00 |
HH Total exceptional expenses (VIII) | 1 150.00 | 1 539.00 | | 1 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -249.00 | 483.00 | | -249.00 |
HK Income tax | 3 958.00 | 3 377.00 | | 3 958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 362.00 | 2 443.00 | | 1 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 285.00 | 8 445.00 | | 8 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 923.00 | -6 002.00 | | -6 923.00 |
| |
| 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 | 7 444.00 | | | 7 444.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 950.00 | |
I4 DECREASES Grand Total | | | 7 444.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 494.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 494.00 | | | 2 494.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 950.00 | | | 4 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 392.00 | 102.00 | | 2 392.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 392.00 | 102.00 | | 2 392.00 |
| |
| 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 | 2 844.00 | 2 844.00 | | 2 844.00 |
8D Social Security and Other Social Organizations | 584.00 | 584.00 | | 584.00 |
8E Income Taxes | 2 270.00 | 2 270.00 | | 2 270.00 |
VB VAT | 1 100.00 | 1 100.00 | | 1 100.00 |
VC Group and associates | 24 514.00 | 24 514.00 | | 24 514.00 |
VI Group and Associates | 10 860.00 | 10 860.00 | | 10 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 615.00 | 25 615.00 | | 25 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 559.00 | 16 559.00 | | 16 559.00 |
