| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BZ Other receivables | 70 661.00 | | 70 661.00 | 70 661.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 70 661.00 | | 70 661.00 | 70 661.00 |
CO Grand total (0 to V) | 75 661.00 | | 75 661.00 | 75 661.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -3 771.00 | | | -3 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 576.00 | -3 771.00 | | -20 576.00 |
DL TOTAL (I) | -9 348.00 | 11 229.00 | | -9 348.00 |
DU Loans and Debts from Credit Institutions (3) | 10 629.00 | | | 10 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 700.00 | 2 000.00 | | 60 700.00 |
DX Trade payables and related accounts | 10 415.00 | 4 935.00 | | 10 415.00 |
DY Tax and social security liabilities | 3 264.00 | | | 3 264.00 |
EC TOTAL (IV) | 85 009.00 | 6 935.00 | | 85 009.00 |
EE Grand total (I to V) | 75 661.00 | 18 164.00 | | 75 661.00 |
EG Accrued income and payables due within one year | 85 009.00 | 6 935.00 | | 85 009.00 |
EI Including equity loans | 60 700.00 | | | 60 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 576.00 | |
GF Total Operating Expenses (II) | | | 20 576.00 | |
GG - OPERATING RESULT (I - II) | | | -20 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 576.00 | 3 771.00 | | 20 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 576.00 | -3 771.00 | | -20 576.00 |
| |
| 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 | 5 000.00 | | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 5 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 10 415.00 | 10 415.00 | | 10 415.00 |
VB VAT | 7 711.00 | 7 711.00 | | 7 711.00 |
VC Group and associates | 62 950.00 | 62 950.00 | | 62 950.00 |
VG Loans with a maturity of up to one year at origin | 10 629.00 | 10 629.00 | | 10 629.00 |
VI Group and Associates | 60 700.00 | 60 700.00 | | 60 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 661.00 | 70 661.00 | | 70 661.00 |
VW VAT | 3 264.00 | 3 264.00 | | 3 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 009.00 | 85 009.00 | | 85 009.00 |
