| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 999.00 | | 999.00 | 999.00 |
BZ Other receivables | 551.00 | | 551.00 | 551.00 |
CF Cash and cash equivalents | 1 250 099.00 | | 1 250 099.00 | 1 250 099.00 |
CJ TOTAL (II) | 1 250 649.00 | | 1 250 649.00 | 1 250 649.00 |
CO Grand total (0 to V) | 1 251 648.00 | | 1 251 648.00 | 1 251 648.00 |
CU Other investments | 999.00 | | 999.00 | 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DH Retained earnings | -80 125.00 | -73 745.00 | | -80 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 068.00 | -6 380.00 | | -8 068.00 |
DL TOTAL (I) | -80 569.00 | -72 500.00 | | -80 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 328 913.00 | 73 673.00 | | 1 328 913.00 |
DX Trade payables and related accounts | 3 304.00 | 3 304.00 | | 3 304.00 |
EC TOTAL (IV) | 1 332 217.00 | 76 976.00 | | 1 332 217.00 |
EE Grand total (I to V) | 1 251 648.00 | 4 476.00 | | 1 251 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 600.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 5 828.00 | |
GG - OPERATING RESULT (I - II) | | | -5 828.00 | |
GR Interest and similar expenses | | | 2 241.00 | |
GU Total financial expenses (VI) | | | 2 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 069.00 | 6 380.00 | | 8 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 068.00 | -6 380.00 | | -8 068.00 |
| |
| 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 | | 999.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 999.00 | |
I4 DECREASES Grand Total | | | 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 999.00 | | |
| |
| 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 | 3 304.00 | 3 304.00 | | 3 304.00 |
VB VAT | 551.00 | | | 551.00 |
VI Group and Associates | 1 328 913.00 | 1 328 913.00 | | 1 328 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 551.00 | 551.00 | | 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 332 217.00 | 1 332 217.00 | | 1 332 217.00 |
