| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 995.00 | | 4 995.00 | 4 995.00 |
BZ Other receivables | 3 832.00 | | 3 832.00 | 3 832.00 |
CF Cash and cash equivalents | 17 040.00 | | 17 040.00 | 17 040.00 |
CJ TOTAL (II) | 20 872.00 | | 20 872.00 | 20 872.00 |
CO Grand total (0 to V) | 25 867.00 | | 25 867.00 | 25 867.00 |
CU Other investments | 4 995.00 | | 4 995.00 | 4 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -17 010.00 | -13 996.00 | | -17 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 301.00 | -3 014.00 | | -17 301.00 |
DL TOTAL (I) | 15 689.00 | 32 990.00 | | 15 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 978.00 | 130 340.00 | | 2 978.00 |
DX Trade payables and related accounts | 7 200.00 | 5 651.00 | | 7 200.00 |
EC TOTAL (IV) | 10 178.00 | 135 991.00 | | 10 178.00 |
EE Grand total (I to V) | 25 867.00 | 168 981.00 | | 25 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 182.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
GF Total Operating Expenses (II) | | | 14 323.00 | |
GG - OPERATING RESULT (I - II) | | | -14 323.00 | |
GR Interest and similar expenses | | | 2 978.00 | |
GU Total financial expenses (VI) | | | 2 978.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 978.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 301.00 | 3 014.00 | | 17 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 301.00 | -3 014.00 | | -17 301.00 |
| |
| 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 | 4 995.00 | | | 4 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 995.00 | |
I4 DECREASES Grand Total | | | 4 995.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 995.00 | | | 4 995.00 |
| |
| 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 | 7 200.00 | 7 200.00 | | 7 200.00 |
VI Group and Associates | 2 978.00 | 2 978.00 | | 2 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 832.00 | 3 832.00 | | 3 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 178.00 | 10 178.00 | | 10 178.00 |
