| |
| 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 | 100 665.00 | | 100 665.00 | 100 665.00 |
CF Cash and cash equivalents | 555.00 | | 555.00 | 555.00 |
CJ TOTAL (II) | 101 219.00 | | 101 219.00 | 101 219.00 |
CO Grand total (0 to V) | 102 218.00 | | 102 218.00 | 102 218.00 |
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 | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -36 453.00 | -28 082.00 | | -36 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 913.00 | -8 371.00 | | -5 913.00 |
DL TOTAL (I) | -41 366.00 | -35 453.00 | | -41 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 464.00 | 133 147.00 | | 140 464.00 |
DX Trade payables and related accounts | 3 120.00 | 3 120.00 | | 3 120.00 |
EC TOTAL (IV) | 143 584.00 | 136 267.00 | | 143 584.00 |
EE Grand total (I to V) | 102 218.00 | 100 814.00 | | 102 218.00 |
| |
| 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 | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 676.00 | |
GG - OPERATING RESULT (I - II) | | | -5 676.00 | |
GL Other interest and similar income | | | 580.00 | |
GP Total financial income (V) | | | 580.00 | |
GR Interest and similar expenses | | | 818.00 | |
GU Total financial expenses (VI) | | | 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 580.00 | 578.00 | | 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 494.00 | 8 949.00 | | 6 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 913.00 | -8 371.00 | | -5 913.00 |
| |
| 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 | | | 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 999.00 | |
I4 DECREASES Grand Total | | | 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 999.00 | | | 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
VB VAT | 3 237.00 | | | 3 237.00 |
VC Group and associates | 97 428.00 | | | 97 428.00 |
VI Group and Associates | 140 464.00 | 140 464.00 | | 140 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 665.00 | 100 665.00 | | 100 665.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 584.00 | 143 584.00 | | 143 584.00 |
