| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 478.00 | | 478.00 | 478.00 |
CF Cash and cash equivalents | 9 240.00 | | 9 240.00 | 9 240.00 |
CJ TOTAL (II) | 9 717.00 | | 9 717.00 | 9 717.00 |
CO Grand total (0 to V) | 9 718.00 | | 9 718.00 | 9 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -18 444.00 | -11 998.00 | | -18 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 161.00 | -6 446.00 | | -10 161.00 |
DL TOTAL (I) | -27 605.00 | -17 444.00 | | -27 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 572.00 | 16 193.00 | | 30 572.00 |
DX Trade payables and related accounts | 6 750.00 | 7 950.00 | | 6 750.00 |
EC TOTAL (IV) | 37 322.00 | 24 144.00 | | 37 322.00 |
EE Grand total (I to V) | 9 718.00 | 6 699.00 | | 9 718.00 |
EG Accrued income and payables due within one year | 37 322.00 | 24 144.00 | | 37 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 448.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GF Total Operating Expenses (II) | | | 9 516.00 | |
GG - OPERATING RESULT (I - II) | | | -9 516.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83.00 | |
GP Total financial income (V) | | | 83.00 | |
GR Interest and similar expenses | | | 728.00 | |
GU Total financial expenses (VI) | | | 728.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83.00 | 243.00 | | 83.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 244.00 | 6 689.00 | | 10 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 161.00 | -6 446.00 | | -10 161.00 |
| |
| 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 | 8 750.00 | 8 750.00 | | 8 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 572.00 | 30 572.00 | | 30 572.00 |
VP Miscellaneous | 478.00 | 478.00 | | 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 478.00 | 478.00 | | 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 322.00 | 37 322.00 | | 37 322.00 |
