| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 151 000.00 | | 151 000.00 | 151 000.00 |
CF Cash and cash equivalents | 106 377.00 | | 106 377.00 | 106 377.00 |
CJ TOTAL (II) | 106 377.00 | | 106 377.00 | 106 377.00 |
CO Grand total (0 to V) | 257 377.00 | | 257 377.00 | 257 377.00 |
CU Other investments | 151 000.00 | | 151 000.00 | 151 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 854.00 | | | -47 854.00 |
DL TOTAL (I) | 252 146.00 | | | 252 146.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41.00 | | | 41.00 |
DX Trade payables and related accounts | 5 190.00 | | | 5 190.00 |
EC TOTAL (IV) | 5 231.00 | | | 5 231.00 |
EE Grand total (I to V) | 257 377.00 | | | 257 377.00 |
EG Accrued income and payables due within one year | 5 231.00 | | | 5 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 1 865.00 | |
FW Other purchases and external expenses | | | 9 989.00 | |
FY Salaries and Wages | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 12 854.00 | |
GG - OPERATING RESULT (I - II) | | | -12 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 315 000.00 | | | 315 000.00 |
HD Total exceptional income (VII) | 315 000.00 | | | 315 000.00 |
HF Exceptional expenses on capital transactions | 350 000.00 | | | 350 000.00 |
HH Total exceptional expenses (VIII) | 350 000.00 | | | 350 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 000.00 | | | -35 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 315 000.00 | | | 315 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 362 854.00 | | | 362 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 854.00 | | | -47 854.00 |
| |
| 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 | | | 501 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | 350 000.00 | 151 000.00 | |
I4 DECREASES Grand Total | | 350 000.00 | 151 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 501 000.00 | |
| |
| 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 | 5 190.00 | 5 190.00 | | 5 190.00 |
VI Group and Associates | 41.00 | 41.00 | | 41.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 231.00 | 5 231.00 | | 5 231.00 |
