| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 450.00 | | 450.00 | 450.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 340 273.00 | | 340 273.00 | 340 273.00 |
CO Grand total (0 to V) | 340 723.00 | | 340 723.00 | 340 723.00 |
CU Other investments | 450.00 | | 450.00 | 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -32 447.00 | -27 140.00 | | -32 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 862.00 | -5 307.00 | | -4 862.00 |
DL TOTAL (I) | -29 809.00 | -24 947.00 | | -29 809.00 |
DX Trade payables and related accounts | 1 920.00 | 2 400.00 | | 1 920.00 |
EC TOTAL (IV) | 370 532.00 | 352 524.00 | | 370 532.00 |
EE Grand total (I to V) | 340 723.00 | 327 577.00 | | 340 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 625.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 4 700.00 | |
GG - OPERATING RESULT (I - II) | | | -4 700.00 | |
GL Other interest and similar income | | | 2 002.00 | |
GP Total financial income (V) | | | 2 002.00 | |
GR Interest and similar expenses | | | 2 164.00 | |
GU Total financial expenses (VI) | | | 2 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 002.00 | 2 329.00 | | 2 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 864.00 | 7 636.00 | | 6 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 862.00 | -5 307.00 | | -4 862.00 |
| |
| 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 | 450.00 | | | 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450.00 | |
I4 DECREASES Grand Total | | | 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | | 450.00 |
| |
| 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 |
VB VAT | 3 022.00 | | | 3 022.00 |
VC Group and associates | 337 251.00 | | | 337 251.00 |
VG Loans with a maturity of up to one year at origin | 3 600.00 | 3 600.00 | | 3 600.00 |
VI Group and Associates | 364 937.00 | 364 937.00 | | 364 937.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 273.00 | 340 273.00 | | 340 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 370 532.00 | 370 532.00 | | 370 532.00 |
