| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 487 000.00 | | 487 000.00 | 487 000.00 |
BZ Other receivables | 779.00 | | 779.00 | 779.00 |
CF Cash and cash equivalents | 32 608.00 | | 32 608.00 | 32 608.00 |
CJ TOTAL (II) | 33 387.00 | | 33 387.00 | 33 387.00 |
CO Grand total (0 to V) | 520 387.00 | | 520 387.00 | 520 387.00 |
CU Other investments | 487 000.00 | | 487 000.00 | 487 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 244 000.00 | | | 244 000.00 |
DD Legal reserve (1) | 24 400.00 | | | 24 400.00 |
DH Retained earnings | 246 358.00 | | | 246 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 505.00 | | | -1 505.00 |
DL TOTAL (I) | 513 254.00 | | | 513 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 214.00 | | | 5 214.00 |
DX Trade payables and related accounts | 1 920.00 | | | 1 920.00 |
EC TOTAL (IV) | 7 134.00 | | | 7 134.00 |
EE Grand total (I to V) | 520 387.00 | | | 520 387.00 |
EG Accrued income and payables due within one year | 7 134.00 | | | 7 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 298.00 | |
GF Total Operating Expenses (II) | | | 1 298.00 | |
GG - OPERATING RESULT (I - II) | | | -1 297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 960.00 | | | 960.00 |
HH Total exceptional expenses (VIII) | 960.00 | | | 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -960.00 | | | -960.00 |
HK Income tax | -752.00 | | | -752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 506.00 | | | 1 506.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 505.00 | | | -1 505.00 |
| |
| 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 | 487 000.00 | | | 487 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 487 000.00 | |
I4 DECREASES Grand Total | | | 487 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 487 000.00 | | | 487 000.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
VI Group and Associates | 5 214.00 | 5 214.00 | | 5 214.00 |
VM Income taxes | 779.00 | | | 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 779.00 | 779.00 | | 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 134.00 | 7 134.00 | | 7 134.00 |
