| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 400 153.00 | | 400 153.00 | 400 153.00 |
BZ Other receivables | 269 505.00 | | 269 505.00 | 269 505.00 |
CF Cash and cash equivalents | 29 210.00 | | 29 210.00 | 29 210.00 |
CH Prepaid expenses | 138.00 | | 138.00 | 138.00 |
CJ TOTAL (II) | 298 853.00 | | 298 853.00 | 298 853.00 |
CO Grand total (0 to V) | 699 006.00 | | 699 006.00 | 699 006.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | | | 720 000.00 |
DH Retained earnings | -23 944.00 | | | -23 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 968.00 | | | -1 968.00 |
DL TOTAL (I) | 694 088.00 | | | 694 088.00 |
DX Trade payables and related accounts | 4 917.00 | | | 4 917.00 |
EC TOTAL (IV) | 4 917.00 | | | 4 917.00 |
EE Grand total (I to V) | 699 006.00 | | | 699 006.00 |
EG Accrued income and payables due within one year | 4 917.00 | | | 4 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 707.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 9 852.00 | |
GG - OPERATING RESULT (I - II) | | | -9 852.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 884.00 | |
GP Total financial income (V) | | | 7 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 884.00 | | | 7 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 852.00 | | | 9 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 968.00 | | | -1 968.00 |
| |
| 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 | 400 150.00 | | 3.00 | 400 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 153.00 | |
I4 DECREASES Grand Total | | | 400 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 150.00 | | 3.00 | 400 150.00 |
| |
| 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 | 4 917.00 | 4 917.00 | | 4 917.00 |
UT Other financial assets | 153.00 | | | 153.00 |
VB VAT | 1 631.00 | | | 1 631.00 |
VC Group and associates | 267 874.00 | | | 267 874.00 |
VS Prepaid expenses | 138.00 | | | 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269 796.00 | 269 643.00 | 153.00 | 269 796.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 917.00 | 4 917.00 | | 4 917.00 |
