| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 300 000.00 | 300 000.00 | | 300 000.00 |
BJ TOTAL (I) | 300 000.00 | 300 000.00 | | 300 000.00 |
BZ Other receivables | 220 268.00 | | 220 268.00 | 220 268.00 |
CJ TOTAL (II) | 220 268.00 | | 220 268.00 | 220 268.00 |
CO Grand total (0 to V) | 520 268.00 | 300 000.00 | 220 268.00 | 520 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 324 320.00 | 324 320.00 | | 324 320.00 |
DB Share, merger, contribution premiums, etc. | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -113 323.00 | -98 918.00 | | -113 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 608.00 | -14 405.00 | | -14 608.00 |
DL TOTAL (I) | 206 387.00 | 220 996.00 | | 206 387.00 |
DX Trade payables and related accounts | 13 881.00 | 8 169.00 | | 13 881.00 |
EC TOTAL (IV) | 13 881.00 | 8 169.00 | | 13 881.00 |
EE Grand total (I to V) | 220 268.00 | 229 165.00 | | 220 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 532.00 | |
GF Total Operating Expenses (II) | | | 14 532.00 | |
GG - OPERATING RESULT (I - II) | | | -14 532.00 | |
GL Other interest and similar income | | | 34.00 | |
GP Total financial income (V) | | | 34.00 | |
GR Interest and similar expenses | | | 109.00 | |
GU Total financial expenses (VI) | | | 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34.00 | | | 34.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 642.00 | 14 405.00 | | 14 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 608.00 | -14 405.00 | | -14 608.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 300 000.00 | | | 300 000.00 |
7B Total provisions for depreciation | 300 000.00 | | | 300 000.00 |
7C Grand total | 300 000.00 | | | 300 000.00 |
| |
| 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 | 13 881.00 | 13 881.00 | | 13 881.00 |
VC Group and associates | 220 268.00 | 220 268.00 | | 220 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 268.00 | 220 268.00 | | 220 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 881.00 | 13 881.00 | | 13 881.00 |
