| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 422 510.00 | | 422 510.00 | 422 510.00 |
BZ Other receivables | 31 361.00 | | 31 361.00 | 31 361.00 |
CF Cash and cash equivalents | 1 911.00 | | 1 911.00 | 1 911.00 |
CJ TOTAL (II) | 33 272.00 | | 33 272.00 | 33 272.00 |
CO Grand total (0 to V) | 455 782.00 | | 455 782.00 | 455 782.00 |
CS Evaluated investments - equity method | 422 500.00 | | 422 500.00 | 422 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 65 395.00 | 65 756.00 | | 65 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 774.00 | -362.00 | | -3 774.00 |
DL TOTAL (I) | 281 621.00 | 285 395.00 | | 281 621.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 676.00 | 148 987.00 | | 85 676.00 |
DX Trade payables and related accounts | 2 620.00 | 2 640.00 | | 2 620.00 |
DY Tax and social security liabilities | 12 815.00 | 41.00 | | 12 815.00 |
EA Other liabilities | 73 050.00 | | | 73 050.00 |
EC TOTAL (IV) | 174 161.00 | 151 668.00 | | 174 161.00 |
EE Grand total (I to V) | 455 782.00 | 437 062.00 | | 455 782.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 033.00 | |
FX Taxes, duties, and similar payments | | | 421.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 766.00 | |
GF Total Operating Expenses (II) | | | 5 220.00 | |
GG - OPERATING RESULT (I - II) | | | -5 220.00 | |
GU Total financial expenses (VI) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 467.00 | -141.00 | | -1 467.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 13 560.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 774.00 | 13 922.00 | | 3 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 774.00 | -362.00 | | -3 774.00 |
| |
| 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 | 422 510.00 | | | 422 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 422 510.00 | |
I4 DECREASES Grand Total | | | 422 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 422 510.00 | | | 422 510.00 |
| |
| 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 | 2 620.00 | 2 620.00 | | 2 620.00 |
8D Social Security and Other Social Organizations | 12 815.00 | 12 815.00 | | 12 815.00 |
8K Other liabilities (including liabilities related to repo transactions) | 158 726.00 | 158 726.00 | | 158 726.00 |
UX Other trade receivables | 31 361.00 | 31 361.00 | | 31 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 361.00 | 31 361.00 | | 31 361.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 174 161.00 | 174 161.00 | | 174 161.00 |
