| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 9 586.00 | | 9 586.00 | 9 586.00 |
CJ TOTAL (II) | 9 586.00 | | 9 586.00 | 9 586.00 |
CO Grand total (0 to V) | 109 586.00 | | 109 586.00 | 109 586.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 17 591.00 | | | 17 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 574.00 | 17 691.00 | | -1 574.00 |
DL TOTAL (I) | 17 117.00 | 18 691.00 | | 17 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 305.00 | 87 094.00 | | 91 305.00 |
DX Trade payables and related accounts | 1 164.00 | 1 440.00 | | 1 164.00 |
EC TOTAL (IV) | 92 469.00 | 88 534.00 | | 92 469.00 |
EE Grand total (I to V) | 109 586.00 | 107 225.00 | | 109 586.00 |
EG Accrued income and payables due within one year | 92 469.00 | 88 534.00 | | 92 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 572.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 572.00 | |
GG - OPERATING RESULT (I - II) | | | -1 572.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 293.00 | | |
HH Total exceptional expenses (VIII) | | 293.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -293.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 26 044.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 574.00 | 8 353.00 | | 1 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 574.00 | 17 691.00 | | -1 574.00 |
| |
| 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 | 100 000.00 | | | 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 000.00 | |
I4 DECREASES Grand Total | | | 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 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 | 1 164.00 | 1 164.00 | | 1 164.00 |
VI Group and Associates | 91 305.00 | 91 305.00 | | 91 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 469.00 | 92 469.00 | | 92 469.00 |
