| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
CF Cash and cash equivalents | 23 647.00 | | 23 647.00 | 23 647.00 |
CJ TOTAL (II) | 23 647.00 | | 23 647.00 | 23 647.00 |
CO Grand total (0 to V) | 4 023 647.00 | | 4 023 647.00 | 4 023 647.00 |
CU Other investments | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 010 000.00 | 4 010 000.00 | | 4 010 000.00 |
DH Retained earnings | -72 547.00 | -59 822.00 | | -72 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 787.00 | -12 724.00 | | -10 787.00 |
DL TOTAL (I) | 3 926 666.00 | 3 937 453.00 | | 3 926 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 746.00 | 57 546.00 | | 88 746.00 |
DX Trade payables and related accounts | 8 100.00 | 8 500.00 | | 8 100.00 |
DY Tax and social security liabilities | 135.00 | 150.00 | | 135.00 |
EC TOTAL (IV) | 96 981.00 | 66 196.00 | | 96 981.00 |
EE Grand total (I to V) | 4 023 647.00 | 4 003 649.00 | | 4 023 647.00 |
EG Accrued income and payables due within one year | 8 235.00 | 66 196.00 | | 8 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 437.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 9 587.00 | |
GG - OPERATING RESULT (I - II) | | | -9 587.00 | |
GR Interest and similar expenses | | | 1 200.00 | |
GU Total financial expenses (VI) | | | 1 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 787.00 | 12 724.00 | | 10 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 787.00 | -12 724.00 | | -10 787.00 |
| |
| 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 | 4 000 000.00 | | | 4 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000 000.00 | |
I4 DECREASES Grand Total | | | 4 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000 000.00 | | | 4 000 000.00 |
| |
| 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 | 8 100.00 | 8 100.00 | | 8 100.00 |
VI Group and Associates | 88 746.00 | | 88 746.00 | 88 746.00 |
VQ Other Taxes, Duties, and Similar Debts | 135.00 | 135.00 | | 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 981.00 | 8 235.00 | 88 746.00 | 96 981.00 |
