| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 142 848.00 | | 142 848.00 | 142 848.00 |
BZ Other receivables | 4 340.00 | | 4 340.00 | 4 340.00 |
CF Cash and cash equivalents | 163.00 | | 163.00 | 163.00 |
CJ TOTAL (II) | 4 503.00 | | 4 503.00 | 4 503.00 |
CO Grand total (0 to V) | 147 351.00 | | 147 351.00 | 147 351.00 |
CU Other investments | 142 848.00 | | 142 848.00 | 142 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 139 200.00 | | | 139 200.00 |
DD Legal reserve (1) | 427.00 | | | 427.00 |
DH Retained earnings | -13 672.00 | | | -13 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 324.00 | | | -4 324.00 |
DL TOTAL (I) | 121 632.00 | | | 121 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 906.00 | | | 16 906.00 |
DX Trade payables and related accounts | 8 813.00 | | | 8 813.00 |
EC TOTAL (IV) | 25 719.00 | | | 25 719.00 |
EE Grand total (I to V) | 147 351.00 | | | 147 351.00 |
EG Accrued income and payables due within one year | 25 719.00 | | | 25 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 156.00 | |
FR Total operating income (I) | | | 156.00 | |
FW Other purchases and external expenses | | | 3 898.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 1 089.00 | |
GF Total Operating Expenses (II) | | | 5 090.00 | |
GG - OPERATING RESULT (I - II) | | | -4 934.00 | |
GR Interest and similar expenses | | | 154.00 | |
GU Total financial expenses (VI) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -764.00 | | | -764.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156.00 | | | 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 480.00 | | | 4 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 324.00 | | | -4 324.00 |
| |
| 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 | 142 848.00 | | | 142 848.00 |
I3 DECREASES Total Financial Fixed Assets | | | 142 848.00 | |
I4 DECREASES Grand Total | | | 142 848.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 142 848.00 | | | 142 848.00 |
| |
| 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 | 8 813.00 | 8 813.00 | | 8 813.00 |
VC Group and associates | 16.00 | 16.00 | | 16.00 |
VI Group and Associates | 16 906.00 | 16 906.00 | | 16 906.00 |
VM Income taxes | 4 324.00 | 4 324.00 | | 4 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 340.00 | 4 340.00 | | 4 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 719.00 | 25 719.00 | | 25 719.00 |
