| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 700 000.00 | | 1 700 000.00 | 1 700 000.00 |
BX Customers and related accounts | 46 800.00 | | 46 800.00 | 46 800.00 |
BZ Other receivables | 883.00 | | 883.00 | 883.00 |
CJ TOTAL (II) | 47 683.00 | | 47 683.00 | 47 683.00 |
CO Grand total (0 to V) | 1 747 683.00 | | 1 747 683.00 | 1 747 683.00 |
CU Other investments | 1 700 000.00 | | 1 700 000.00 | 1 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 700 000.00 | | | 1 700 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 381.00 | | | -6 381.00 |
DL TOTAL (I) | 1 693 619.00 | | | 1 693 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 179.00 | | | 41 179.00 |
DX Trade payables and related accounts | 5 085.00 | | | 5 085.00 |
DY Tax and social security liabilities | 7 800.00 | | | 7 800.00 |
EC TOTAL (IV) | 54 064.00 | | | 54 064.00 |
EE Grand total (I to V) | 1 747 683.00 | | | 1 747 683.00 |
EG Accrued income and payables due within one year | 54 064.00 | | | 54 064.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 000.00 | | 39 000.00 | 39 000.00 |
FJ Net sales | 39 000.00 | | 39 000.00 | 39 000.00 |
FR Total operating income (I) | | | 39 000.00 | |
FW Other purchases and external expenses | | | 4 414.00 | |
FY Salaries and Wages | | | 25 489.00 | |
FZ Social Security Contributions | | | 15 354.00 | |
GF Total Operating Expenses (II) | | | 45 256.00 | |
GG - OPERATING RESULT (I - II) | | | -6 256.00 | |
GR Interest and similar expenses | | | 125.00 | |
GU Total financial expenses (VI) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 000.00 | | | 39 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 381.00 | | | 45 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 381.00 | | | -6 381.00 |
| |
| 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 | | | 1 700 000.00 | |
I4 DECREASES Grand Total | | | 1 700 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 700 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 700 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 40 868.00 | 40 868.00 | | 40 868.00 |
8B Suppliers and Related Accounts | 5 085.00 | 5 085.00 | | 5 085.00 |
UX Other trade receivables | 46 800.00 | 46 800.00 | | 46 800.00 |
VB VAT | 883.00 | 883.00 | | 883.00 |
VI Group and Associates | 312.00 | 312.00 | | 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 683.00 | 47 683.00 | | 47 683.00 |
VW VAT | 7 800.00 | 7 800.00 | | 7 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 064.00 | 54 064.00 | | 54 064.00 |
