| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 507 381.00 | | 507 381.00 | 507 381.00 |
CF Cash and cash equivalents | 15 554.00 | | 15 554.00 | 15 554.00 |
CJ TOTAL (II) | 15 554.00 | | 15 554.00 | 15 554.00 |
CO Grand total (0 to V) | 522 935.00 | | 522 935.00 | 522 935.00 |
CU Other investments | 507 381.00 | | 507 381.00 | 507 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 305 814.00 | | | 305 814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 156.00 | | | -67 156.00 |
DL TOTAL (I) | 247 043.00 | | | 247 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247 139.00 | | | 247 139.00 |
DX Trade payables and related accounts | 1 476.00 | | | 1 476.00 |
DY Tax and social security liabilities | 27 277.00 | | | 27 277.00 |
EC TOTAL (IV) | 275 892.00 | | | 275 892.00 |
EE Grand total (I to V) | 522 935.00 | | | 522 935.00 |
EG Accrued income and payables due within one year | 275 892.00 | | | 275 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 606.00 | |
FX Taxes, duties, and similar payments | | | 1 949.00 | |
FY Salaries and Wages | | | 29 000.00 | |
FZ Social Security Contributions | | | 14 956.00 | |
GF Total Operating Expenses (II) | | | 49 511.00 | |
GG - OPERATING RESULT (I - II) | | | -49 511.00 | |
GR Interest and similar expenses | | | 2 510.00 | |
GU Total financial expenses (VI) | | | 2 510.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 50.00 | | | 50.00 |
HD Total exceptional income (VII) | 50.00 | | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 48.00 | | | 48.00 |
HK Income tax | 15 182.00 | | | 15 182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50.00 | | | 50.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 205.00 | | | 67 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 156.00 | | | -67 156.00 |
| |
| 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 | 507 381.00 | | | 507 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 507 381.00 | |
I4 DECREASES Grand Total | | | 507 381.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 507 381.00 | | | 507 381.00 |
| |
| 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 | 1 476.00 | 1 476.00 | | 1 476.00 |
8C Staff and Related Accounts | 11 555.00 | 11 555.00 | | 11 555.00 |
8D Social Security and Other Social Organizations | 6 772.00 | 6 772.00 | | 6 772.00 |
8E Income Taxes | 8 393.00 | 8 393.00 | | 8 393.00 |
VI Group and Associates | 247 139.00 | 247 139.00 | | 247 139.00 |
VQ Other Taxes, Duties, and Similar Debts | 557.00 | 557.00 | | 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 892.00 | 275 892.00 | | 275 892.00 |
