| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 144.00 | | 144.00 | 144.00 |
BJ TOTAL (I) | 144.00 | | 144.00 | 144.00 |
BZ Other receivables | 144.00 | | 144.00 | 144.00 |
CF Cash and cash equivalents | 853.00 | | 853.00 | 853.00 |
CJ TOTAL (II) | 997.00 | | 997.00 | 997.00 |
CO Grand total (0 to V) | 1 141.00 | | 1 141.00 | 1 141.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -362 045.00 | -354 787.00 | | -362 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 429.00 | -7 257.00 | | -13 429.00 |
DL TOTAL (I) | -175 474.00 | -162 045.00 | | -175 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 689.00 | 162 755.00 | | 172 689.00 |
DX Trade payables and related accounts | 3 859.00 | 3 775.00 | | 3 859.00 |
DY Tax and social security liabilities | 23.00 | | | 23.00 |
EA Other liabilities | 44.00 | 2.00 | | 44.00 |
EC TOTAL (IV) | 176 615.00 | 166 532.00 | | 176 615.00 |
EE Grand total (I to V) | 1 141.00 | 4 487.00 | | 1 141.00 |
EG Accrued income and payables due within one year | 176 615.00 | 166 532.00 | | 176 615.00 |
| |
| 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 | | | 9 246.00 | |
FX Taxes, duties, and similar payments | | | 1 429.00 | |
GF Total Operating Expenses (II) | | | 10 675.00 | |
GG - OPERATING RESULT (I - II) | | | -10 675.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 756.00 | |
GU Total financial expenses (VI) | | | 2 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | 3.00 | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 432.00 | 7 260.00 | | 13 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 429.00 | -7 257.00 | | -13 429.00 |
| |
| 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 | 144.00 | | | 144.00 |
I3 DECREASES Total Financial Fixed Assets | | | 144.00 | |
I4 DECREASES Grand Total | | | 144.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 144.00 | | | 144.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 172 689.00 | 172 689.00 | | 172 689.00 |
8B Suppliers and Related Accounts | 3 859.00 | 3 859.00 | | 3 859.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44.00 | 44.00 | | 44.00 |
VJ Loans taken out during the year | 10 000.00 | | | 10 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 144.00 | | | 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144.00 | 144.00 | | 144.00 |
VW VAT | 23.00 | 23.00 | | 23.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 615.00 | 176 615.00 | | 176 615.00 |
