| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 760.00 | | 35 760.00 | 35 760.00 |
BT Goods | 21 075.00 | | 21 075.00 | 21 075.00 |
BZ Other receivables | 2 327.00 | | 2 327.00 | 2 327.00 |
CF Cash and cash equivalents | 149 079.00 | | 149 079.00 | 149 079.00 |
CJ TOTAL (II) | 172 481.00 | | 172 481.00 | 172 481.00 |
CO Grand total (0 to V) | 208 241.00 | | 208 241.00 | 208 241.00 |
CU Other investments | 35 760.00 | | 35 760.00 | 35 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DH Retained earnings | 9 786.00 | 12 615.00 | | 9 786.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 844.00 | -2 829.00 | | -1 844.00 |
DL TOTAL (I) | 17 843.00 | 19 686.00 | | 17 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 188 130.00 | 187 282.00 | | 188 130.00 |
DX Trade payables and related accounts | 1 038.00 | 1 060.00 | | 1 038.00 |
DY Tax and social security liabilities | 1 230.00 | 1 230.00 | | 1 230.00 |
EC TOTAL (IV) | 190 399.00 | 189 572.00 | | 190 399.00 |
EE Grand total (I to V) | 208 241.00 | 209 258.00 | | 208 241.00 |
EG Accrued income and payables due within one year | 190 399.00 | 189 572.00 | | 190 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 431.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 1 602.00 | |
GG - OPERATING RESULT (I - II) | | | -1 602.00 | |
GL Other interest and similar income | | | 617.00 | |
GP Total financial income (V) | | | 617.00 | |
GR Interest and similar expenses | | | 859.00 | |
GU Total financial expenses (VI) | | | 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 617.00 | 455.00 | | 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 461.00 | 3 284.00 | | 2 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 844.00 | -2 829.00 | | -1 844.00 |
| |
| 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 | 35 760.00 | | | 35 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 760.00 | |
I4 DECREASES Grand Total | | | 35 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 760.00 | | | 35 760.00 |
| |
| 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 | 1 038.00 | 1 038.00 | | 1 038.00 |
VB VAT | 2 327.00 | 2 327.00 | | 2 327.00 |
VI Group and Associates | 188 130.00 | 188 130.00 | | 188 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 327.00 | 2 327.00 | | 2 327.00 |
VW VAT | 1 230.00 | 1 230.00 | | 1 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 398.00 | 190 398.00 | | 190 398.00 |
