| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 6 121.00 | | 6 121.00 | 6 121.00 |
BZ Other receivables | 61 351.00 | | 61 351.00 | 61 351.00 |
CF Cash and cash equivalents | 1 248.00 | | 1 248.00 | 1 248.00 |
CJ TOTAL (II) | 62 599.00 | | 62 599.00 | 62 599.00 |
CO Grand total (0 to V) | 68 720.00 | | 68 720.00 | 68 720.00 |
CU Other investments | 6 120.00 | | 6 120.00 | 6 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -8 833.00 | | | -8 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 120.00 | -8 833.00 | | -10 120.00 |
DL TOTAL (I) | -10 954.00 | -833.00 | | -10 954.00 |
DU Loans and Debts from Credit Institutions (3) | 19.00 | | | 19.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 878.00 | 25 100.00 | | 72 878.00 |
DX Trade payables and related accounts | 6 668.00 | 10 588.00 | | 6 668.00 |
DY Tax and social security liabilities | 108.00 | | | 108.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 79 674.00 | 35 689.00 | | 79 674.00 |
EE Grand total (I to V) | 68 720.00 | 34 856.00 | | 68 720.00 |
EG Accrued income and payables due within one year | 79 674.00 | 35 689.00 | | 79 674.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19.00 | | | 19.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 9 824.00 | |
FX Taxes, duties, and similar payments | | | 108.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 933.00 | |
GG - OPERATING RESULT (I - II) | | | -9 932.00 | |
GR Interest and similar expenses | | | 188.00 | |
GU Total financial expenses (VI) | | | 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 121.00 | 8 833.00 | | 10 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 120.00 | -8 833.00 | | -10 120.00 |
| |
| 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 | 6 121.00 | | | 6 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 120.00 | |
I4 DECREASES Grand Total | | | 6 121.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 120.00 | | | 6 120.00 |
| |
| 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 | 6 668.00 | 6 668.00 | | 6 668.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 879.00 | 72 879.00 | | 72 879.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VP Miscellaneous | 61 351.00 | | | 61 351.00 |
VQ Other Taxes, Duties, and Similar Debts | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 351.00 | 61 351.00 | | 61 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 674.00 | 79 674.00 | | 79 674.00 |
