| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BT Goods | 3 300.00 | | 3 300.00 | 3 300.00 |
BZ Other receivables | 3 041.00 | | 3 041.00 | 3 041.00 |
CJ TOTAL (II) | 6 341.00 | | 6 341.00 | 6 341.00 |
CO Grand total (0 to V) | 21 341.00 | | 21 341.00 | 21 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650.00 | | | 7 650.00 |
DH Retained earnings | -48 155.00 | | | -48 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 908.00 | | | -59 908.00 |
DL TOTAL (I) | -100 414.00 | | | -100 414.00 |
DU Loans and Debts from Credit Institutions (3) | 6 854.00 | | | 6 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 841.00 | | | 112 841.00 |
DY Tax and social security liabilities | 2 060.00 | | | 2 060.00 |
EC TOTAL (IV) | 121 754.00 | | | 121 754.00 |
EE Grand total (I to V) | 21 341.00 | | | 21 341.00 |
EG Accrued income and payables due within one year | 121 754.00 | | | 121 754.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 854.00 | | | 6 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FX Taxes, duties, and similar payments | | | 626.00 | |
GF Total Operating Expenses (II) | | | 626.00 | |
GG - OPERATING RESULT (I - II) | | | -626.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 766.00 | |
GU Total financial expenses (VI) | | | 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 58 516.00 | | | 58 516.00 |
HH Total exceptional expenses (VIII) | 58 516.00 | | | 58 516.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -58 516.00 | | | -58 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 908.00 | | | 59 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 908.00 | | | -59 908.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I4 DECREASES Grand Total | | | 15 000.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 3 041.00 | 3 041.00 | | 3 041.00 |
VH Loans with a maturity of more than one year at origin | 6 854.00 | 6 854.00 | | 6 854.00 |
VI Group and Associates | 112 841.00 | 112 841.00 | | 112 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 041.00 | 3 041.00 | | 3 041.00 |
VW VAT | 2 060.00 | 2 060.00 | | 2 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 754.00 | 121 754.00 | | 121 754.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YW Business tax | 626.00 | | | 626.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 626.00 | | | 626.00 |
YZ Total deductible VAT on goods and services | 27.00 | | | 27.00 |
