| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990 000.00 | 982 325.00 | 7 675.00 | 990 000.00 |
BZ Other receivables | 1 612.00 | | 1 612.00 | 1 612.00 |
CF Cash and cash equivalents | 689.00 | | 689.00 | 689.00 |
CJ TOTAL (II) | 2 301.00 | | 2 301.00 | 2 301.00 |
CO Grand total (0 to V) | 992 301.00 | 982 325.00 | 9 976.00 | 992 301.00 |
CU Other investments | 990 000.00 | 982 325.00 | 7 675.00 | 990 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 990 000.00 | 990 000.00 | | 990 000.00 |
DD Legal reserve (1) | 42.00 | 42.00 | | 42.00 |
DH Retained earnings | -997 846.00 | -5 348.00 | | -997 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 459.00 | -992 498.00 | | 3 459.00 |
DL TOTAL (I) | -4 345.00 | -7 804.00 | | -4 345.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 600.00 | 7 000.00 | | 7 600.00 |
DX Trade payables and related accounts | 6 708.00 | 4 589.00 | | 6 708.00 |
DY Tax and social security liabilities | 14.00 | | | 14.00 |
EC TOTAL (IV) | 14 322.00 | 11 589.00 | | 14 322.00 |
EE Grand total (I to V) | 9 976.00 | 3 784.00 | | 9 976.00 |
EG Accrued income and payables due within one year | 14 322.00 | 11 589.00 | | 14 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 633.00 | | 2 633.00 | 2 633.00 |
FJ Net sales | 2 633.00 | | 2 633.00 | 2 633.00 |
FR Total operating income (I) | | | 2 633.00 | |
FW Other purchases and external expenses | | | 6 848.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 848.00 | |
GG - OPERATING RESULT (I - II) | | | -4 215.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 675.00 | |
GP Total financial income (V) | | | 7 675.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 308.00 | 2 700.00 | | 10 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 849.00 | 995 198.00 | | 6 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 459.00 | -992 498.00 | | 3 459.00 |
| |
| 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 | 6 708.00 | 6 708.00 | | 6 708.00 |
VB VAT | 1 612.00 | 1 612.00 | | 1 612.00 |
VI Group and Associates | 7 600.00 | 7 600.00 | | 7 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 612.00 | 1 612.00 | | 1 612.00 |
VW VAT | 14.00 | 14.00 | | 14.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 322.00 | 14 322.00 | | 14 322.00 |
