| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 27 498.00 | | 27 498.00 | 27 498.00 |
CF Cash and cash equivalents | 53 972.00 | | 53 972.00 | 53 972.00 |
CJ TOTAL (II) | 53 972.00 | | 53 972.00 | 53 972.00 |
CO Grand total (0 to V) | 81 470.00 | | 81 470.00 | 81 470.00 |
CU Other investments | 27 498.00 | | 27 498.00 | 27 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 64 080.00 | 82 037.00 | | 64 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 854.00 | -17 958.00 | | -18 854.00 |
DL TOTAL (I) | 50 725.00 | 69 580.00 | | 50 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 707.00 | 22 205.00 | | 12 707.00 |
DX Trade payables and related accounts | 1 200.00 | 2 400.00 | | 1 200.00 |
DY Tax and social security liabilities | 13 758.00 | 8 915.00 | | 13 758.00 |
EA Other liabilities | 3 080.00 | 3 080.00 | | 3 080.00 |
EC TOTAL (IV) | 30 745.00 | 36 600.00 | | 30 745.00 |
EE Grand total (I to V) | 81 470.00 | 106 180.00 | | 81 470.00 |
EG Accrued income and payables due within one year | 30 745.00 | 36 600.00 | | 30 745.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 946.00 | |
FX Taxes, duties, and similar payments | | | 1 262.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 3 646.00 | |
GF Total Operating Expenses (II) | | | 18 854.00 | |
GG - OPERATING RESULT (I - II) | | | -18 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 854.00 | 17 958.00 | | 18 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 854.00 | -17 958.00 | | -18 854.00 |
| |
| 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 | 27 498.00 | | | 27 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 498.00 | |
I4 DECREASES Grand Total | | | 27 498.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 498.00 | | | 27 498.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8D Social Security and Other Social Organizations | 13 758.00 | 13 758.00 | | 13 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 080.00 | 3 080.00 | | 3 080.00 |
VI Group and Associates | 12 707.00 | 12 707.00 | | 12 707.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 745.00 | 30 745.00 | | 30 745.00 |
