| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 99.00 | | 99.00 | 99.00 |
BZ Other receivables | 1 579.00 | | 1 579.00 | 1 579.00 |
CF Cash and cash equivalents | 7 999.00 | | 7 999.00 | 7 999.00 |
CJ TOTAL (II) | 9 578.00 | | 9 578.00 | 9 578.00 |
CO Grand total (0 to V) | 9 678.00 | | 9 678.00 | 9 678.00 |
CU Other investments | 99.00 | | 99.00 | 99.00 |
| |
| 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 |
DH Retained earnings | -1 352 560.00 | -1 266 021.00 | | -1 352 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 992.00 | -86 539.00 | | -5 992.00 |
DL TOTAL (I) | -1 357 553.00 | -1 351 560.00 | | -1 357 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 366 031.00 | 1 359 743.00 | | 1 366 031.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 1 367 231.00 | 1 360 943.00 | | 1 367 231.00 |
EE Grand total (I to V) | 9 678.00 | 9 382.00 | | 9 678.00 |
EG Accrued income and payables due within one year | 1 147 158.00 | 1 150 249.00 | | 1 147 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 1 456.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 1 599.00 | |
GG - OPERATING RESULT (I - II) | | | 3 400.00 | |
GR Interest and similar expenses | | | 9 392.00 | |
GU Total financial expenses (VI) | | | 9 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 80 534.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 5 000.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 992.00 | 91 539.00 | | 10 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 992.00 | -86 539.00 | | -5 992.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 220 073.00 | | 220 073.00 | 220 073.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 1 579.00 | | | 1 579.00 |
VI Group and Associates | 1 145 959.00 | 1 145 959.00 | | 1 145 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 579.00 | 1 579.00 | | 1 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 367 232.00 | 1 147 159.00 | 220 073.00 | 1 367 232.00 |
