| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250.00 | | 250.00 | 250.00 |
BZ Other receivables | 220 733.00 | | 220 733.00 | 220 733.00 |
CF Cash and cash equivalents | 1 588.00 | | 1 588.00 | 1 588.00 |
CJ TOTAL (II) | 222 321.00 | | 222 321.00 | 222 321.00 |
CO Grand total (0 to V) | 222 571.00 | | 222 571.00 | 222 571.00 |
CU Other investments | 250.00 | | 250.00 | 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -3 750.00 | | | -3 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 118.00 | -3 750.00 | | -14 118.00 |
DL TOTAL (I) | -16 868.00 | -2 750.00 | | -16 868.00 |
DU Loans and Debts from Credit Institutions (3) | 221 215.00 | 221 000.00 | | 221 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 872.00 | 4 788.00 | | 8 872.00 |
DY Tax and social security liabilities | 9 352.00 | | | 9 352.00 |
EC TOTAL (IV) | 239 440.00 | 225 788.00 | | 239 440.00 |
EE Grand total (I to V) | 222 571.00 | 223 038.00 | | 222 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 568.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 644.00 | |
GG - OPERATING RESULT (I - II) | | | -644.00 | |
GI Supported loss or transferred profit (IV) | | | 6 476.00 | |
GL Other interest and similar income | | | 6 459.00 | |
GP Total financial income (V) | | | 6 459.00 | |
GR Interest and similar expenses | | | 4 104.00 | |
GU Total financial expenses (VI) | | | 4 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 352.00 | | | 9 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 459.00 | | | 6 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 577.00 | 3 750.00 | | 20 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 118.00 | -3 750.00 | | -14 118.00 |
| |
| 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 |
8A Miscellaneous Loans and Financial Debts | 8 872.00 | 8 872.00 | | 8 872.00 |
VG Loans with a maturity of up to one year at origin | 221 215.00 | 221 215.00 | | 221 215.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 352.00 | 9 352.00 | | 9 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 733.00 | 220 733.00 | | 220 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 440.00 | 239 440.00 | | 239 440.00 |
