| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 137 160.00 | 137 000.00 | 160.00 | 137 160.00 |
BX Customers and related accounts | 34 500.00 | | 34 500.00 | 34 500.00 |
BZ Other receivables | 860.00 | | 860.00 | 860.00 |
CF Cash and cash equivalents | 1 183.00 | | 1 183.00 | 1 183.00 |
CH Prepaid expenses | 339.00 | | 339.00 | 339.00 |
CJ TOTAL (II) | 36 882.00 | | 36 882.00 | 36 882.00 |
CO Grand total (0 to V) | 174 042.00 | 137 000.00 | 37 042.00 | 174 042.00 |
CU Other investments | 137 160.00 | 137 000.00 | 160.00 | 137 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 6 694.00 | | | 6 694.00 |
DH Retained earnings | -59 986.00 | | | -59 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 640.00 | | | -10 640.00 |
DL TOTAL (I) | -55 131.00 | | | -55 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 433.00 | | | 80 433.00 |
DX Trade payables and related accounts | 2 492.00 | | | 2 492.00 |
DY Tax and social security liabilities | 9 248.00 | | | 9 248.00 |
EC TOTAL (IV) | 92 174.00 | | | 92 174.00 |
EE Grand total (I to V) | 37 042.00 | | | 37 042.00 |
EG Accrued income and payables due within one year | 12 298.00 | | | 12 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 999.00 | | 54 999.00 | 54 999.00 |
FJ Net sales | 54 999.00 | | 54 999.00 | 54 999.00 |
FR Total operating income (I) | | | 54 999.00 | |
FW Other purchases and external expenses | | | 3 037.00 | |
FX Taxes, duties, and similar payments | | | 283.00 | |
FY Salaries and Wages | | | 33 300.00 | |
FZ Social Security Contributions | | | 29 021.00 | |
GF Total Operating Expenses (II) | | | 65 642.00 | |
GG - OPERATING RESULT (I - II) | | | -10 642.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 29 021.00 | | | 29 021.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 002.00 | | | 55 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 642.00 | | | 65 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 640.00 | | | -10 640.00 |
| |
| 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 | 137 160.00 | | | 137 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 137 160.00 | |
I4 DECREASES Grand Total | | | 137 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 137 160.00 | | | 137 160.00 |
| |
| 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 | 2 492.00 | 2 492.00 | | 2 492.00 |
8D Social Security and Other Social Organizations | 9 249.00 | 9 249.00 | | 9 249.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 433.00 | 557.00 | 79 876.00 | 80 433.00 |
UX Other trade receivables | 34 500.00 | 34 500.00 | | 34 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 860.00 | 860.00 | | 860.00 |
VS Prepaid expenses | 339.00 | 339.00 | | 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 700.00 | 35 700.00 | | 35 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 174.00 | 12 299.00 | 79 876.00 | 92 174.00 |
