| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 210 038.00 | | 210 038.00 | 210 038.00 |
BJ TOTAL (I) | 210 238.00 | | 210 238.00 | 210 238.00 |
BZ Other receivables | 199.00 | | 199.00 | 199.00 |
CF Cash and cash equivalents | 301.00 | | 301.00 | 301.00 |
CJ TOTAL (II) | 500.00 | | 500.00 | 500.00 |
CO Grand total (0 to V) | 210 738.00 | | 210 738.00 | 210 738.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 37 961.00 | 39 963.00 | | 37 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 168.00 | -2 002.00 | | -3 168.00 |
DL TOTAL (I) | 40 293.00 | 43 461.00 | | 40 293.00 |
DU Loans and Debts from Credit Institutions (3) | 49 245.00 | 61 274.00 | | 49 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 590.00 | 86 065.00 | | 118 590.00 |
DX Trade payables and related accounts | 2 610.00 | 1 892.00 | | 2 610.00 |
EC TOTAL (IV) | 170 444.00 | 149 230.00 | | 170 444.00 |
EE Grand total (I to V) | 210 738.00 | 192 692.00 | | 210 738.00 |
EG Accrued income and payables due within one year | 170 444.00 | 149 230.00 | | 170 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 185.00 | | 8 185.00 | 8 185.00 |
FJ Net sales | 8 185.00 | | 8 185.00 | 8 185.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 8 186.00 | |
FW Other purchases and external expenses | | | 2 021.00 | |
FY Salaries and Wages | | | 8 400.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 422.00 | |
GG - OPERATING RESULT (I - II) | | | -2 236.00 | |
GR Interest and similar expenses | | | 932.00 | |
GU Total financial expenses (VI) | | | 932.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 186.00 | | | 8 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 354.00 | 2 002.00 | | 11 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 168.00 | -2 002.00 | | -3 168.00 |
| |
| 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 | 190 238.00 | | 20 000.00 | 190 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 238.00 | |
I4 DECREASES Grand Total | | | 210 238.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 190 238.00 | | 20 000.00 | 190 238.00 |
| |
| 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 | 2 610.00 | 2 610.00 | | 2 610.00 |
VB VAT | 199.00 | 199.00 | | 199.00 |
VH Loans with a maturity of more than one year at origin | 49 245.00 | 12 141.00 | 37 104.00 | 49 245.00 |
VI Group and Associates | 118 590.00 | 118 590.00 | | 118 590.00 |
VK Loans repaid during the year | 12 029.00 | | | 12 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 199.00 | 199.00 | | 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 444.00 | 133 340.00 | 37 104.00 | 170 444.00 |
