| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 66 791.00 | | 66 791.00 | 66 791.00 |
CF Cash and cash equivalents | 1 114.00 | | 1 114.00 | 1 114.00 |
CH Prepaid expenses | 263.00 | | 263.00 | 263.00 |
CJ TOTAL (II) | 68 168.00 | | 68 168.00 | 68 168.00 |
CO Grand total (0 to V) | 116 168.00 | | 116 168.00 | 116 168.00 |
CU Other investments | 48 000.00 | | 48 000.00 | 48 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -33 072.00 | -29 952.00 | | -33 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -908.00 | -3 120.00 | | -908.00 |
DL TOTAL (I) | 26 020.00 | 26 928.00 | | 26 020.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | 29.00 | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 916.00 | 92 389.00 | | 89 916.00 |
DX Trade payables and related accounts | 203.00 | 1 573.00 | | 203.00 |
EC TOTAL (IV) | 90 148.00 | 93 990.00 | | 90 148.00 |
EE Grand total (I to V) | 116 168.00 | 120 918.00 | | 116 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -678.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GF Total Operating Expenses (II) | | | -501.00 | |
GG - OPERATING RESULT (I - II) | | | 501.00 | |
GL Other interest and similar income | | | 118.00 | |
GP Total financial income (V) | | | 118.00 | |
GR Interest and similar expenses | | | 1 527.00 | |
GU Total financial expenses (VI) | | | 1 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 118.00 | 98.00 | | 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 026.00 | 3 217.00 | | 1 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -908.00 | -3 120.00 | | -908.00 |
| |
| 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 | 48 000.00 | | | 48 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 48 000.00 | |
I4 DECREASES Grand Total | | | 48 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 000.00 | | | 48 000.00 |
| |
| 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 | 203.00 | 203.00 | | 203.00 |
VC Group and associates | 66 791.00 | | | 66 791.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VI Group and Associates | 89 916.00 | 89 916.00 | | 89 916.00 |
VS Prepaid expenses | 263.00 | | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 054.00 | 67 054.00 | | 67 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 148.00 | 90 148.00 | | 90 148.00 |
