| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 695.00 | | 695.00 | 695.00 |
CJ TOTAL (II) | 695.00 | | 695.00 | 695.00 |
CO Grand total (0 to V) | 695.00 | | 695.00 | 695.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -30 977.00 | -27 943.00 | | -30 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 109.00 | -3 034.00 | | -18 109.00 |
DL TOTAL (I) | -41 586.00 | -23 477.00 | | -41 586.00 |
DU Loans and Debts from Credit Institutions (3) | 4 667.00 | | | 4 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 458.00 | 29 558.00 | | 34 458.00 |
DX Trade payables and related accounts | 3 080.00 | 3 120.00 | | 3 080.00 |
DY Tax and social security liabilities | 75.00 | 75.00 | | 75.00 |
EC TOTAL (IV) | 42 280.00 | 32 752.00 | | 42 280.00 |
EE Grand total (I to V) | 695.00 | 9 276.00 | | 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 604.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 2 679.00 | |
GG - OPERATING RESULT (I - II) | | | -2 679.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GR Interest and similar expenses | | | 15 219.00 | |
GU Total financial expenses (VI) | | | 15 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 180.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 250.00 | | | 250.00 |
HH Total exceptional expenses (VIII) | 250.00 | | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -250.00 | | | -250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39.00 | 27.00 | | 39.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 148.00 | 3 060.00 | | 18 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 109.00 | -3 034.00 | | -18 109.00 |
| |
| 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 | 250.00 | | | 250.00 |
I3 DECREASES Total Financial Fixed Assets | | 250.00 | | |
I4 DECREASES Grand Total | | 250.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 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 | 3 080.00 | 3 080.00 | | 3 080.00 |
VB VAT | 695.00 | | | 695.00 |
VG Loans with a maturity of up to one year at origin | 4 667.00 | 4 667.00 | | 4 667.00 |
VI Group and Associates | 34 458.00 | 34 458.00 | | 34 458.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 695.00 | 695.00 | | 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 280.00 | 42 280.00 | | 42 280.00 |
