| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 997.00 | | 2 997.00 | 2 997.00 |
BZ Other receivables | 7 711.00 | | 7 711.00 | 7 711.00 |
CF Cash and cash equivalents | 2 720.00 | | 2 720.00 | 2 720.00 |
CJ TOTAL (II) | 10 431.00 | | 10 431.00 | 10 431.00 |
CO Grand total (0 to V) | 13 428.00 | | 13 428.00 | 13 428.00 |
CU Other investments | 2 997.00 | | 2 997.00 | 2 997.00 |
| |
| 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 | -21 331.00 | -18 527.00 | | -21 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 753.00 | -2 804.00 | | -38 753.00 |
DL TOTAL (I) | -52 584.00 | -13 831.00 | | -52 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 873.00 | 18 051.00 | | 20 873.00 |
DX Trade payables and related accounts | 45 064.00 | 3 120.00 | | 45 064.00 |
DY Tax and social security liabilities | 75.00 | 75.00 | | 75.00 |
EC TOTAL (IV) | 66 012.00 | 21 246.00 | | 66 012.00 |
EE Grand total (I to V) | 13 428.00 | 7 415.00 | | 13 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 38 556.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 38 631.00 | |
GG - OPERATING RESULT (I - II) | | | -38 631.00 | |
GR Interest and similar expenses | | | 122.00 | |
GU Total financial expenses (VI) | | | 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 753.00 | 2 804.00 | | 38 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 753.00 | -2 804.00 | | -38 753.00 |
| |
| 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 | 2 997.00 | | | 2 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 997.00 | |
I4 DECREASES Grand Total | | | 2 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 997.00 | | | 2 997.00 |
| |
| 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 | 45 064.00 | 45 064.00 | | 45 064.00 |
VB VAT | 7 711.00 | 7 711.00 | | 7 711.00 |
VI Group and Associates | 20 873.00 | 20 873.00 | | 20 873.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 711.00 | 7 711.00 | | 7 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 012.00 | 66 012.00 | | 66 012.00 |
