| |
| 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 | 62 621.00 | | 62 621.00 | 62 621.00 |
CF Cash and cash equivalents | 1 623.00 | | 1 623.00 | 1 623.00 |
CJ TOTAL (II) | 64 243.00 | | 64 243.00 | 64 243.00 |
CO Grand total (0 to V) | 64 493.00 | | 64 493.00 | 64 493.00 |
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 | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -28 744.00 | -25 945.00 | | -28 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 872.00 | -2 798.00 | | -41 872.00 |
DL TOTAL (I) | -63 116.00 | -21 244.00 | | -63 116.00 |
DU Loans and Debts from Credit Institutions (3) | 125 613.00 | 125 847.00 | | 125 613.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
DY Tax and social security liabilities | 76.00 | 75.00 | | 76.00 |
EC TOTAL (IV) | 127 609.00 | 127 842.00 | | 127 609.00 |
EE Grand total (I to V) | 64 493.00 | 106 598.00 | | 64 493.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 604.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 2 742.00 | |
GG - OPERATING RESULT (I - II) | | | -2 742.00 | |
GI Supported loss or transferred profit (IV) | | | 38 876.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 513.00 | |
GP Total financial income (V) | | | 513.00 | |
GR Interest and similar expenses | | | 767.00 | |
GU Total financial expenses (VI) | | | 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 513.00 | 626.00 | | 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 385.00 | 3 424.00 | | 42 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 872.00 | -2 798.00 | | -41 872.00 |
| |
| 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 |
8B Suppliers and Related Accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
VB VAT | 1 043.00 | | | 1 043.00 |
VC Group and associates | 61 578.00 | | | 61 578.00 |
VI Group and Associates | 125 613.00 | 125 613.00 | | 125 613.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 621.00 | 62 621.00 | | 62 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 609.00 | 127 609.00 | | 127 609.00 |
