| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 42 034.00 | | 42 034.00 | 42 034.00 |
BZ Other receivables | 2 965.00 | | 2 965.00 | 2 965.00 |
CF Cash and cash equivalents | 15 931.00 | | 15 931.00 | 15 931.00 |
CJ TOTAL (II) | 18 896.00 | | 18 896.00 | 18 896.00 |
CO Grand total (0 to V) | 60 931.00 | | 60 931.00 | 60 931.00 |
CU Other investments | 42 034.00 | | 42 034.00 | 42 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 250.00 | 15 000.00 | | 65 250.00 |
DH Retained earnings | -9 829.00 | -7 838.00 | | -9 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 673.00 | -1 990.00 | | -25 673.00 |
DL TOTAL (I) | 29 747.00 | 5 170.00 | | 29 747.00 |
DX Trade payables and related accounts | 1 704.00 | 800.00 | | 1 704.00 |
EA Other liabilities | 29 480.00 | 5 738.00 | | 29 480.00 |
EC TOTAL (IV) | 31 184.00 | 6 538.00 | | 31 184.00 |
EE Grand total (I to V) | 60 931.00 | 11 709.00 | | 60 931.00 |
EG Accrued income and payables due within one year | 31 184.00 | 6 538.00 | | 31 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 236.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 25 366.00 | |
GG - OPERATING RESULT (I - II) | | | -25 366.00 | |
GR Interest and similar expenses | | | 306.00 | |
GU Total financial expenses (VI) | | | 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 673.00 | 1 990.00 | | 25 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 673.00 | -1 990.00 | | -25 673.00 |
| |
| 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 | | | 42 034.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 42 034.00 | |
I4 DECREASES Grand Total | | | 42 034.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 42 034.00 | |
| |
| 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 | 1 704.00 | 1 704.00 | | 1 704.00 |
VC Group and associates | 2 965.00 | | | 2 965.00 |
VI Group and Associates | 29 480.00 | 29 480.00 | | 29 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 965.00 | 2 965.00 | | 2 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 184.00 | 31 184.00 | | 31 184.00 |
