| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
CF Cash and cash equivalents | 1 079.00 | | 1 079.00 | 1 079.00 |
CJ TOTAL (II) | 1 079.00 | | 1 079.00 | 1 079.00 |
CO Grand total (0 to V) | 351 079.00 | | 351 079.00 | 351 079.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 4 809.00 | 4 809.00 | | 4 809.00 |
DH Retained earnings | -7 670.00 | | | -7 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 529.00 | -7 670.00 | | -6 529.00 |
DL TOTAL (I) | 190 610.00 | 197 139.00 | | 190 610.00 |
DU Loans and Debts from Credit Institutions (3) | 76 573.00 | 100 848.00 | | 76 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 500.00 | 49 500.00 | | 82 500.00 |
DX Trade payables and related accounts | 1 396.00 | 2 622.00 | | 1 396.00 |
EC TOTAL (IV) | 160 468.00 | 152 970.00 | | 160 468.00 |
EE Grand total (I to V) | 351 079.00 | 350 110.00 | | 351 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 133.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 4 278.00 | |
GG - OPERATING RESULT (I - II) | | | -4 278.00 | |
GR Interest and similar expenses | | | 2 251.00 | |
GU Total financial expenses (VI) | | | 2 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 529.00 | 7 670.00 | | 6 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 529.00 | -7 670.00 | | -6 529.00 |
| |
| 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 | 350 000.00 | | | 350 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 000.00 | |
I4 DECREASES Grand Total | | | 350 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 000.00 | | | 350 000.00 |
| |
| 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 | 1 396.00 | 1 396.00 | | 1 396.00 |
VH Loans with a maturity of more than one year at origin | 76 573.00 | 76 573.00 | | 76 573.00 |
VI Group and Associates | 82 500.00 | 82 500.00 | | 82 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 468.00 | 160 468.00 | | 160 468.00 |
