| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 625.00 | | 1 625.00 | 1 625.00 |
AT Other tangible assets | 29 532.00 | 29 532.00 | | 29 532.00 |
BJ TOTAL (I) | 31 157.00 | 29 532.00 | 1 625.00 | 31 157.00 |
BZ Other receivables | 538 050.00 | | 538 050.00 | 538 050.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 538 050.00 | | 538 050.00 | 538 050.00 |
CO Grand total (0 to V) | 569 207.00 | 29 532.00 | 539 675.00 | 569 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -108 802.00 | -123 146.00 | | -108 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 955.00 | 14 345.00 | | -10 955.00 |
DL TOTAL (I) | -112 256.00 | -101 302.00 | | -112 256.00 |
DU Loans and Debts from Credit Institutions (3) | 260.00 | | | 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 424 312.00 | 417 262.00 | | 424 312.00 |
DX Trade payables and related accounts | 115 129.00 | 115 129.00 | | 115 129.00 |
DY Tax and social security liabilities | 105 082.00 | 105 082.00 | | 105 082.00 |
EA Other liabilities | 7 149.00 | 7 149.00 | | 7 149.00 |
EC TOTAL (IV) | 651 931.00 | 644 621.00 | | 651 931.00 |
EE Grand total (I to V) | 539 675.00 | 543 319.00 | | 539 675.00 |
EG Accrued income and payables due within one year | 651 931.00 | 644 621.00 | | 651 931.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 260.00 | | | 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 955.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 10 955.00 | |
GG - OPERATING RESULT (I - II) | | | -10 955.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 12 788.00 | | |
HD Total exceptional income (VII) | | 12 788.00 | | |
HE Exceptional expenses on management operations | | 74.00 | | |
HF Exceptional expenses on capital transactions | | 408.00 | | |
HH Total exceptional expenses (VIII) | | 483.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 305.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 42 788.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 955.00 | 28 443.00 | | 10 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 955.00 | 14 345.00 | | -10 955.00 |
| |
| 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 | 31 157.00 | | | 31 157.00 |
I4 DECREASES Grand Total | | | 31 157.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 157.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 157.00 | | | 31 157.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 532.00 | | | 29 532.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 532.00 | | | 29 532.00 |
| |
| 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 | 115 129.00 | 115 129.00 | | 115 129.00 |
8K Other liabilities (including liabilities related to repo transactions) | 431 461.00 | 431 461.00 | | 431 461.00 |
VG Loans with a maturity of up to one year at origin | 260.00 | 260.00 | | 260.00 |
VP Miscellaneous | 538 050.00 | | | 538 050.00 |
VQ Other Taxes, Duties, and Similar Debts | 105 082.00 | 105 082.00 | | 105 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 538 050.00 | 538 050.00 | | 538 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 651 931.00 | 651 931.00 | | 651 931.00 |
