| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 148 500.00 | | 148 500.00 | 148 500.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 4 000.00 | | 4 000.00 | 4 000.00 |
CF Cash and cash equivalents | 121.00 | | 121.00 | 121.00 |
CJ TOTAL (II) | 4 121.00 | | 4 121.00 | 4 121.00 |
CO Grand total (0 to V) | 152 621.00 | | 152 621.00 | 152 621.00 |
CU Other investments | 148 500.00 | | 148 500.00 | 148 500.00 |
| |
| 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 |
DH Retained earnings | -5 267.00 | -3 177.00 | | -5 267.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 373.00 | -2 091.00 | | -3 373.00 |
DL TOTAL (I) | 11 359.00 | 14 733.00 | | 11 359.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 467.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 138 500.00 | 138 500.00 | | 138 500.00 |
DX Trade payables and related accounts | 2 762.00 | 2 320.00 | | 2 762.00 |
EC TOTAL (IV) | 141 262.00 | 142 287.00 | | 141 262.00 |
EE Grand total (I to V) | 152 621.00 | 157 020.00 | | 152 621.00 |
EG Accrued income and payables due within one year | 141 262.00 | 3 787.00 | | 141 262.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 467.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 373.00 | |
GF Total Operating Expenses (II) | | | 3 373.00 | |
GG - OPERATING RESULT (I - II) | | | -3 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 373.00 | 2 091.00 | | 3 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 373.00 | -2 091.00 | | -3 373.00 |
| |
| 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 | 148 500.00 | | | 148 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 148 500.00 | |
I4 DECREASES Grand Total | | | 148 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 148 500.00 | | | 148 500.00 |
| |
| 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 | 2 762.00 | 2 762.00 | | 2 762.00 |
VC Group and associates | 4 000.00 | | | 4 000.00 |
VI Group and Associates | 138 500.00 | 138 500.00 | | 138 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 262.00 | 141 262.00 | | 141 262.00 |
