| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 122 515.00 | | 122 515.00 | 122 515.00 |
BZ Other receivables | 132 094.00 | | 132 094.00 | 132 094.00 |
CF Cash and cash equivalents | 39 740.00 | | 39 740.00 | 39 740.00 |
CJ TOTAL (II) | 171 833.00 | | 171 833.00 | 171 833.00 |
CO Grand total (0 to V) | 294 348.00 | | 294 348.00 | 294 348.00 |
CU Other investments | 122 515.00 | | 122 515.00 | 122 515.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 500.00 | 8 500.00 | | 8 500.00 |
DH Retained earnings | -15 076.00 | -5 050.00 | | -15 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 336.00 | -10 026.00 | | -8 336.00 |
DL TOTAL (I) | -14 912.00 | -6 576.00 | | -14 912.00 |
DV Miscellaneous Loans and Financial Debts (4) | 306 500.00 | 236 500.00 | | 306 500.00 |
DX Trade payables and related accounts | 2 760.00 | 2 690.00 | | 2 760.00 |
EC TOTAL (IV) | 309 260.00 | 239 190.00 | | 309 260.00 |
EE Grand total (I to V) | 294 348.00 | 232 614.00 | | 294 348.00 |
EG Accrued income and payables due within one year | 309 260.00 | 239 190.00 | | 309 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 369.00 | |
GF Total Operating Expenses (II) | | | 8 369.00 | |
GG - OPERATING RESULT (I - II) | | | -8 369.00 | |
GL Other interest and similar income | | | 40.00 | |
GP Total financial income (V) | | | 40.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40.00 | 167.00 | | 40.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 375.00 | 10 193.00 | | 8 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 336.00 | -10 026.00 | | -8 336.00 |
| |
| 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 | 122 515.00 | | | 122 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122 515.00 | |
I4 DECREASES Grand Total | | | 122 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 515.00 | | | 122 515.00 |
| |
| 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 | 2 760.00 | 2 760.00 | | 2 760.00 |
VC Group and associates | 132 094.00 | | | 132 094.00 |
VI Group and Associates | 306 500.00 | 306 500.00 | | 306 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 094.00 | 132 094.00 | | 132 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 309 260.00 | 309 260.00 | | 309 260.00 |
