| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 596.00 | | 4 596.00 | 4 596.00 |
BX Customers and related accounts | 302.00 | | 302.00 | 302.00 |
BZ Other receivables | 180 313.00 | | 180 313.00 | 180 313.00 |
CF Cash and cash equivalents | 1 179.00 | | 1 179.00 | 1 179.00 |
CJ TOTAL (II) | 181 794.00 | | 181 794.00 | 181 794.00 |
CO Grand total (0 to V) | 186 392.00 | | 186 392.00 | 186 392.00 |
CU Other investments | 4 598.00 | | 4 598.00 | 4 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 176 089.00 | 2 440.00 | | 176 089.00 |
DH Retained earnings | | -3 445.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 839.00 | 177 095.00 | | -2 839.00 |
DL TOTAL (I) | 175 450.00 | 178 289.00 | | 175 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 066.00 | 800.00 | | 10 066.00 |
DX Trade payables and related accounts | 826.00 | 6 780.00 | | 826.00 |
DY Tax and social security liabilities | 50.00 | 468.00 | | 50.00 |
EC TOTAL (IV) | 10 942.00 | 8 048.00 | | 10 942.00 |
EE Grand total (I to V) | 186 392.00 | 186 337.00 | | 186 392.00 |
EG Accrued income and payables due within one year | 16 942.00 | 8 048.00 | | 16 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 358.00 | | 1 358.00 | 1 358.00 |
FJ Net sales | 1 358.00 | | 1 358.00 | 1 358.00 |
FR Total operating income (I) | | | 1 358.00 | |
FW Other purchases and external expenses | | | 4 198.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 4 197.00 | |
GG - OPERATING RESULT (I - II) | | | -2 839.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 468.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 358.00 | 180 000.00 | | 1 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 197.00 | 2 905.00 | | 4 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 839.00 | 177 095.00 | | -2 839.00 |
| |
| 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 | 3 600.00 | | 998.00 | 3 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 598.00 | |
I4 DECREASES Grand Total | | | 4 598.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 600.00 | | 998.00 | 3 600.00 |
| |
| 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 | 826.00 | 826.00 | | 826.00 |
UX Other trade receivables | 302.00 | 302.00 | | 302.00 |
VB VAT | 493.00 | 493.00 | | 493.00 |
VC Group and associates | 179 820.00 | 179 820.00 | | 179 820.00 |
VI Group and Associates | 10 066.00 | 10 066.00 | | 10 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 615.00 | 180 615.00 | | 180 615.00 |
VW VAT | 50.00 | 50.00 | | 50.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 942.00 | 10 942.00 | | 10 942.00 |
