| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 550 000.00 | | 550 000.00 | 550 000.00 |
BZ Other receivables | 1 731.00 | | 1 731.00 | 1 731.00 |
CF Cash and cash equivalents | 15 870.00 | | 15 870.00 | 15 870.00 |
CJ TOTAL (II) | 17 601.00 | | 17 601.00 | 17 601.00 |
CO Grand total (0 to V) | 567 601.00 | | 567 601.00 | 567 601.00 |
CR Shares due in more than one year | 519.00 | | | 519.00 |
CU Other investments | 550 000.00 | | 550 000.00 | 550 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | | | 250 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 371.00 | | | -26 371.00 |
DL TOTAL (I) | 223 629.00 | | | 223 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 338 232.00 | | | 338 232.00 |
DX Trade payables and related accounts | 2 414.00 | | | 2 414.00 |
DY Tax and social security liabilities | 3 326.00 | | | 3 326.00 |
EC TOTAL (IV) | 343 972.00 | | | 343 972.00 |
EE Grand total (I to V) | 567 601.00 | | | 567 601.00 |
EI Including equity loans | 338 232.00 | | | 338 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 013.00 | |
FX Taxes, duties, and similar payments | | | 15 000.00 | |
GF Total Operating Expenses (II) | | | 23 013.00 | |
GG - OPERATING RESULT (I - II) | | | -23 013.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 326.00 | | | 3 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 371.00 | | | 26 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 371.00 | | | -26 371.00 |
| |
| 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 | | | 550 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 550 000.00 | |
I4 DECREASES Grand Total | | | 550 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 550 000.00 | |
| |
| 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 | 2 414.00 | 2 414.00 | | 2 414.00 |
8E Income Taxes | 3 326.00 | 3 326.00 | | 3 326.00 |
VB VAT | 1 601.00 | 1 601.00 | | 1 601.00 |
VC Group and associates | 130.00 | 130.00 | | 130.00 |
VI Group and Associates | 338 232.00 | 338 232.00 | | 338 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 731.00 | 1 731.00 | | 1 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 972.00 | 343 972.00 | | 343 972.00 |
