| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 23 000.00 | | 23 000.00 | 23 000.00 |
BZ Other receivables | 753 625.00 | | 753 625.00 | 753 625.00 |
CF Cash and cash equivalents | 22 839.00 | | 22 839.00 | 22 839.00 |
CJ TOTAL (II) | 776 464.00 | | 776 464.00 | 776 464.00 |
CO Grand total (0 to V) | 799 464.00 | | 799 464.00 | 799 464.00 |
CU Other investments | 23 000.00 | | 23 000.00 | 23 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 2 777.00 | 137.00 | | 2 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 756.00 | 2 640.00 | | -2 756.00 |
DL TOTAL (I) | 22 021.00 | 24 777.00 | | 22 021.00 |
DV Miscellaneous Loans and Financial Debts (4) | 761 232.00 | 1 310 426.00 | | 761 232.00 |
DX Trade payables and related accounts | 4 210.00 | 3 151.00 | | 4 210.00 |
DY Tax and social security liabilities | | 375.00 | | |
DZ Fixed asset liabilities and related accounts | 12 000.00 | 11 500.00 | | 12 000.00 |
EC TOTAL (IV) | 777 443.00 | 1 325 452.00 | | 777 443.00 |
EE Grand total (I to V) | 799 464.00 | 1 350 230.00 | | 799 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 885.00 | |
FX Taxes, duties, and similar payments | | | 484.00 | |
GF Total Operating Expenses (II) | | | 5 369.00 | |
GG - OPERATING RESULT (I - II) | | | -5 369.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 347.00 | |
GP Total financial income (V) | | | 7 347.00 | |
GR Interest and similar expenses | | | 4 734.00 | |
GU Total financial expenses (VI) | | | 4 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -143.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 347.00 | 13 094.00 | | 7 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 104.00 | 10 454.00 | | 10 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 756.00 | 2 640.00 | | -2 756.00 |
| |
| 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 | 22 500.00 | | 500.00 | 22 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 000.00 | |
I4 DECREASES Grand Total | | | 23 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 500.00 | | 500.00 | 22 500.00 |
| |
| 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 | 4 210.00 | 4 210.00 | | 4 210.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 3 037.00 | 3 037.00 | | 3 037.00 |
VC Group and associates | 750 588.00 | 750 588.00 | | 750 588.00 |
VI Group and Associates | 761 232.00 | 761 232.00 | | 761 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 753 625.00 | 753 625.00 | | 753 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 777 443.00 | 777 443.00 | | 777 443.00 |
