| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 705.00 | | 1 705.00 | 1 705.00 |
BJ TOTAL (I) | 1 705.00 | | 1 705.00 | 1 705.00 |
BZ Other receivables | 841 820.00 | | 841 820.00 | 841 820.00 |
CF Cash and cash equivalents | 23 776.00 | | 23 776.00 | 23 776.00 |
CH Prepaid expenses | 228 182.00 | | 228 182.00 | 228 182.00 |
CJ TOTAL (II) | 1 093 780.00 | | 1 093 780.00 | 1 093 780.00 |
CO Grand total (0 to V) | 1 095 486.00 | | 1 095 486.00 | 1 095 486.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 8 283.00 | 8 283.00 | | 8 283.00 |
DH Retained earnings | 723 963.00 | 742 078.00 | | 723 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 490.00 | -18 115.00 | | -19 490.00 |
DL TOTAL (I) | 728 755.00 | 748 246.00 | | 728 755.00 |
DU Loans and Debts from Credit Institutions (3) | | 12 543.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 224 886.00 | 210 185.00 | | 224 886.00 |
DY Tax and social security liabilities | 77 791.00 | 77 933.00 | | 77 791.00 |
EA Other liabilities | 54 053.00 | | | 54 053.00 |
EC TOTAL (IV) | 366 730.00 | 310 662.00 | | 366 730.00 |
EE Grand total (I to V) | 1 095 486.00 | 1 058 908.00 | | 1 095 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 407.00 | |
FX Taxes, duties, and similar payments | | | 3 070.00 | |
GF Total Operating Expenses (II) | | | 19 477.00 | |
GG - OPERATING RESULT (I - II) | | | -19 477.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 490.00 | 18 115.00 | | 19 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 490.00 | -18 115.00 | | -19 490.00 |
| |
| 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 | 1 705.00 | | | 1 705.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 705.00 | |
I4 DECREASES Grand Total | | | 1 705.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 705.00 | | | 1 705.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 000.00 | 10 000.00 | | 10 000.00 |
8B Suppliers and Related Accounts | 224 886.00 | 224 886.00 | | 224 886.00 |
UT Other financial assets | 1 705.00 | 1 705.00 | | 1 705.00 |
VB VAT | 588 680.00 | 588 680.00 | | 588 680.00 |
VC Group and associates | 252 656.00 | 252 656.00 | | 252 656.00 |
VI Group and Associates | 54 053.00 | 54 053.00 | | 54 053.00 |
VQ Other Taxes, Duties, and Similar Debts | 77 193.00 | 77 193.00 | | 77 193.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 483.00 | 483.00 | | 483.00 |
VS Prepaid expenses | 228 182.00 | 228 182.00 | | 228 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 071 709.00 | 1 071 709.00 | | 1 071 709.00 |
VW VAT | 598.00 | 598.00 | | 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 730.00 | 366 730.00 | | 366 730.00 |
