| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 501 140.00 | | 501 140.00 | 501 140.00 |
BX Customers and related accounts | 348.00 | | 348.00 | 348.00 |
BZ Other receivables | 324.00 | | 324.00 | 324.00 |
CF Cash and cash equivalents | 35 352.00 | | 35 352.00 | 35 352.00 |
CJ TOTAL (II) | 36 024.00 | | 36 024.00 | 36 024.00 |
CO Grand total (0 to V) | 537 164.00 | | 537 164.00 | 537 164.00 |
CU Other investments | 501 140.00 | | 501 140.00 | 501 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 495 150.00 | 495 150.00 | | 495 150.00 |
DD Legal reserve (1) | 4 076.00 | 3 826.00 | | 4 076.00 |
DG Other reserves | 44 469.00 | 39 806.00 | | 44 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 926.00 | 4 913.00 | | -8 926.00 |
DL TOTAL (I) | 534 769.00 | 543 695.00 | | 534 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 12 098.00 | | 1.00 |
DX Trade payables and related accounts | 1 951.00 | 1 949.00 | | 1 951.00 |
DY Tax and social security liabilities | 444.00 | 300.00 | | 444.00 |
EC TOTAL (IV) | 2 395.00 | 14 347.00 | | 2 395.00 |
EE Grand total (I to V) | 537 164.00 | 558 042.00 | | 537 164.00 |
EG Accrued income and payables due within one year | 2 395.00 | 14 347.00 | | 2 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 710.00 | | 5 710.00 | 5 710.00 |
FJ Net sales | 5 710.00 | | 5 710.00 | 5 710.00 |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 5 736.00 | |
FW Other purchases and external expenses | | | 15 116.00 | |
FX Taxes, duties, and similar payments | | | 386.00 | |
FY Salaries and Wages | | | 3 600.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 19 105.00 | |
GG - OPERATING RESULT (I - II) | | | -13 369.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 443.00 | |
GP Total financial income (V) | | | 4 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 179.00 | 10 079.00 | | 10 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 105.00 | 5 166.00 | | 19 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 926.00 | 4 913.00 | | -8 926.00 |
| |
| 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 | 501 140.00 | | | 501 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 501 140.00 | |
I4 DECREASES Grand Total | | | 501 140.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 501 140.00 | | | 501 140.00 |
| |
| 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 | 1 951.00 | 1 951.00 | | 1 951.00 |
8D Social Security and Other Social Organizations | 386.00 | 386.00 | | 386.00 |
UX Other trade receivables | 348.00 | 348.00 | | 348.00 |
VB VAT | 324.00 | 324.00 | | 324.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 672.00 | 672.00 | | 672.00 |
VW VAT | 58.00 | 58.00 | | 58.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 395.00 | 2 395.00 | | 2 395.00 |
