| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 229.00 | 1 229.00 | | 1 229.00 |
BJ TOTAL (I) | 1 229.00 | 1 229.00 | | 1 229.00 |
BZ Other receivables | 4 715.00 | | 4 715.00 | 4 715.00 |
CF Cash and cash equivalents | 203.00 | | 203.00 | 203.00 |
CJ TOTAL (II) | 4 924.00 | | 4 924.00 | 4 924.00 |
CO Grand total (0 to V) | 6 152.00 | 1 229.00 | 4 924.00 | 6 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 33 899.00 | 33 899.00 | | 33 899.00 |
DH Retained earnings | -181 446.00 | -165 404.00 | | -181 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 515.00 | -16 042.00 | | -1 515.00 |
DL TOTAL (I) | -138 063.00 | -136 547.00 | | -138 063.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 675.00 | 134 082.00 | | 139 675.00 |
DX Trade payables and related accounts | 3 311.00 | 3 265.00 | | 3 311.00 |
DY Tax and social security liabilities | | 4 500.00 | | |
EC TOTAL (IV) | 142 986.00 | 141 847.00 | | 142 986.00 |
EE Grand total (I to V) | 4 924.00 | 5 300.00 | | 4 924.00 |
EG Accrued income and payables due within one year | 142 986.00 | 141 847.00 | | 142 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 350.00 | |
FX Taxes, duties, and similar payments | | | 73.00 | |
FY Salaries and Wages | | | | |
GF Total Operating Expenses (II) | | | 423.00 | |
GG - OPERATING RESULT (I - II) | | | -423.00 | |
GR Interest and similar expenses | | | 5 593.00 | |
GU Total financial expenses (VI) | | | 5 593.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 500.00 | | | 4 500.00 |
HD Total exceptional income (VII) | 4 500.00 | | | 4 500.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | | 22.00 | | |
HH Total exceptional expenses (VIII) | | 22.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 500.00 | -22.00 | | 4 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 500.00 | | | 4 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 015.00 | 16 042.00 | | 6 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 515.00 | -16 042.00 | | -1 515.00 |
| |
| 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 | 1 229.00 | | | 1 229.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 229.00 | | | 1 229.00 |
I4 DECREASES Grand Total | | | 1 229.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 229.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 229.00 | | | 1 229.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 229.00 | | | 1 229.00 |
| |
| 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 | 3 311.00 | 3 311.00 | | 3 311.00 |
VB VAT | 4 315.00 | | | 4 315.00 |
VI Group and Associates | 139 675.00 | 139 675.00 | | 139 675.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 400.00 | | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 715.00 | 4 715.00 | | 4 715.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 986.00 | 142 986.00 | | 142 986.00 |
