| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | 16 592.00 | | 16 592.00 | 16 592.00 |
BJ TOTAL (I) | 16 592.00 | | 16 592.00 | 16 592.00 |
BZ Other receivables | 852.00 | | 852.00 | 852.00 |
CF Cash and cash equivalents | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 952.00 | | 952.00 | 952.00 |
CO Grand total (0 to V) | 17 544.00 | | 17 544.00 | 17 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -4 019.00 | -2 367.00 | | -4 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 059.00 | -1 652.00 | | -1 059.00 |
DL TOTAL (I) | -4 978.00 | -3 919.00 | | -4 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 516.00 | 20 294.00 | | 21 516.00 |
DX Trade payables and related accounts | 1 005.00 | 1 005.00 | | 1 005.00 |
EC TOTAL (IV) | 22 521.00 | 21 300.00 | | 22 521.00 |
EE Grand total (I to V) | 17 544.00 | 17 381.00 | | 17 544.00 |
EI Including equity loans | 21 516.00 | | | 21 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 843.00 | |
FX Taxes, duties, and similar payments | | | 216.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 059.00 | |
GG - OPERATING RESULT (I - II) | | | -1 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 059.00 | 1 652.00 | | 1 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 059.00 | -1 652.00 | | -1 059.00 |
| |
| 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 | 16 592.00 | | | 16 592.00 |
I4 DECREASES Grand Total | | | 16 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 592.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 592.00 | | | 16 592.00 |
| |
| 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 | 1 005.00 | 1 005.00 | | 1 005.00 |
VB VAT | 852.00 | | | 852.00 |
VI Group and Associates | 21 516.00 | | 21 516.00 | 21 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 852.00 | 852.00 | | 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 521.00 | 1 005.00 | 21 516.00 | 22 521.00 |
