| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 80 628.00 | | 80 628.00 | 80 628.00 |
CF Cash and cash equivalents | 7 002.00 | | 7 002.00 | 7 002.00 |
CH Prepaid expenses | 155.00 | | 155.00 | 155.00 |
CJ TOTAL (II) | 87 786.00 | | 87 786.00 | 87 786.00 |
CO Grand total (0 to V) | 88 786.00 | | 88 786.00 | 88 786.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 823.00 | | | -14 823.00 |
DL TOTAL (I) | 55 177.00 | | | 55 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 261.00 | | | 31 261.00 |
DX Trade payables and related accounts | 2 348.00 | | | 2 348.00 |
EC TOTAL (IV) | 33 609.00 | | | 33 609.00 |
EE Grand total (I to V) | 88 786.00 | | | 88 786.00 |
EG Accrued income and payables due within one year | 33 609.00 | | | 33 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 346.00 | |
FW Other purchases and external expenses | | | 14 166.00 | |
GF Total Operating Expenses (II) | | | 14 513.00 | |
GG - OPERATING RESULT (I - II) | | | -14 513.00 | |
GR Interest and similar expenses | | | 311.00 | |
GU Total financial expenses (VI) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 823.00 | | | 14 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 823.00 | | | -14 823.00 |
| |
| 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 | | | 1 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000.00 | |
| |
| 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 | 2 348.00 | 2 348.00 | | 2 348.00 |
VB VAT | 2 490.00 | | | 2 490.00 |
VC Group and associates | 77 022.00 | | | 77 022.00 |
VI Group and Associates | 31 261.00 | 31 261.00 | | 31 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 116.00 | | | 1 116.00 |
VS Prepaid expenses | 155.00 | | | 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 784.00 | 80 784.00 | | 80 784.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 609.00 | 33 609.00 | | 33 609.00 |
