| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 19 600.00 | 19 600.00 | | 19 600.00 |
BF Loans | 187 500.00 | 187 500.00 | | 187 500.00 |
BJ TOTAL (I) | 207 100.00 | 207 100.00 | | 207 100.00 |
BX Customers and related accounts | 11 194.00 | 9 328.00 | 1 866.00 | 11 194.00 |
BZ Other receivables | 84 498.00 | 80 000.00 | 4 498.00 | 84 498.00 |
CF Cash and cash equivalents | 381 636.00 | | 381 636.00 | 381 636.00 |
CJ TOTAL (II) | 477 327.00 | 89 328.00 | 387 999.00 | 477 327.00 |
CO Grand total (0 to V) | 684 427.00 | 296 428.00 | 387 999.00 | 684 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 900.00 | | | 45 900.00 |
DD Legal reserve (1) | 15 645.00 | | | 15 645.00 |
DG Other reserves | 17 157.00 | | | 17 157.00 |
DH Retained earnings | 272 949.00 | | | 272 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 025.00 | | | -12 025.00 |
DL TOTAL (I) | 339 625.00 | | | 339 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 246.00 | | | 20 246.00 |
DX Trade payables and related accounts | 26 262.00 | | | 26 262.00 |
DY Tax and social security liabilities | 1 866.00 | | | 1 866.00 |
EC TOTAL (IV) | 48 374.00 | | | 48 374.00 |
EE Grand total (I to V) | 387 999.00 | | | 387 999.00 |
EG Accrued income and payables due within one year | 48 374.00 | | | 48 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 791.00 | |
GF Total Operating Expenses (II) | | | 11 791.00 | |
GG - OPERATING RESULT (I - II) | | | -11 791.00 | |
GR Interest and similar expenses | | | 234.00 | |
GU Total financial expenses (VI) | | | 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 025.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 025.00 | | | 12 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 025.00 | | | -12 025.00 |
| |
| 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 | 207 100.00 | | | 207 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 207 100.00 | |
I4 DECREASES Grand Total | | | 207 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 207 100.00 | | | 207 100.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 207 100.00 | | | 207 100.00 |
6T Receivables | 9 328.00 | | | 9 328.00 |
6X Other provisions for depreciation | 80 000.00 | | | 80 000.00 |
7B Total provisions for depreciation | 296 428.00 | | | 296 428.00 |
7C Grand total | 296 428.00 | | | 296 428.00 |
| |
| 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 | 26 262.00 | 26 262.00 | | 26 262.00 |
UP Loans | 187 500.00 | | 187 500.00 | 187 500.00 |
VA Doubtful or disputed receivables | 11 194.00 | 11 194.00 | | 11 194.00 |
VB VAT | 4 498.00 | 4 498.00 | | 4 498.00 |
VC Group and associates | 80 000.00 | 80 000.00 | | 80 000.00 |
VI Group and Associates | 20 246.00 | 20 246.00 | | 20 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 283 192.00 | 95 692.00 | 187 500.00 | 283 192.00 |
VW VAT | 1 866.00 | 1 866.00 | | 1 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 374.00 | 48 374.00 | | 48 374.00 |
