| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 380 000.00 | | 1 380 000.00 | 1 380 000.00 |
CF Cash and cash equivalents | 36.00 | | 36.00 | 36.00 |
CJ TOTAL (II) | 36.00 | | 36.00 | 36.00 |
CO Grand total (0 to V) | 1 380 036.00 | | 1 380 036.00 | 1 380 036.00 |
CU Other investments | 1 380 000.00 | | 1 380 000.00 | 1 380 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 380 000.00 | 1 380 000.00 | | 1 380 000.00 |
DH Retained earnings | -21 682.00 | -18 454.00 | | -21 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 711.00 | -3 227.00 | | -3 711.00 |
DL TOTAL (I) | 1 354 605.00 | 1 358 317.00 | | 1 354 605.00 |
DU Loans and Debts from Credit Institutions (3) | | 17.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 22 011.00 | 18 341.00 | | 22 011.00 |
DX Trade payables and related accounts | 3 276.00 | 3 180.00 | | 3 276.00 |
DY Tax and social security liabilities | 144.00 | 144.00 | | 144.00 |
EC TOTAL (IV) | 25 431.00 | 21 682.00 | | 25 431.00 |
EE Grand total (I to V) | 1 380 036.00 | 1 380 000.00 | | 1 380 036.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 565.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 3 711.00 | |
GG - OPERATING RESULT (I - II) | | | -3 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 320.00 | | |
HD Total exceptional income (VII) | | 320.00 | | |
HE Exceptional expenses on management operations | | 7.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 313.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 320.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 711.00 | 3 547.00 | | 3 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 711.00 | -3 227.00 | | -3 711.00 |
| |
| 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 | 1 380 000.00 | | | 1 380 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 380 000.00 | |
I4 DECREASES Grand Total | | | 1 380 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 380 000.00 | | | 1 380 000.00 |
| |
| 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 | 3 276.00 | 3 276.00 | | 3 276.00 |
VI Group and Associates | 22 011.00 | 22 011.00 | | 22 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 144.00 | 144.00 | | 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 431.00 | 25 431.00 | | 25 431.00 |
