| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 163.00 | | 163.00 | 163.00 |
CJ TOTAL (II) | 163.00 | | 163.00 | 163.00 |
CO Grand total (0 to V) | 600 163.00 | | 600 163.00 | 600 163.00 |
CS Evaluated investments - equity method | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -7 099.00 | | | -7 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 377.00 | -7 099.00 | | -5 377.00 |
DL TOTAL (I) | 487 522.00 | 492 900.00 | | 487 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 280.00 | 47 021.00 | | 108 280.00 |
DX Trade payables and related accounts | 3 778.00 | 3 135.00 | | 3 778.00 |
DY Tax and social security liabilities | 179.00 | 572.00 | | 179.00 |
EA Other liabilities | 402.00 | 59.00 | | 402.00 |
EC TOTAL (IV) | 112 640.00 | 50 787.00 | | 112 640.00 |
EE Grand total (I to V) | 600 163.00 | 543 687.00 | | 600 163.00 |
EG Accrued income and payables due within one year | 112 640.00 | 50 787.00 | | 112 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 610.00 | |
FX Taxes, duties, and similar payments | | | 356.00 | |
GF Total Operating Expenses (II) | | | 4 966.00 | |
GG - OPERATING RESULT (I - II) | | | -4 966.00 | |
GR Interest and similar expenses | | | 402.00 | |
GU Total financial expenses (VI) | | | 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9.00 | | | -9.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 377.00 | 7 099.00 | | 5 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 377.00 | -7 099.00 | | -5 377.00 |
| |
| 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 | 500 000.00 | | 100 000.00 | 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 000.00 | | 100 000.00 | 500 000.00 |
| |
| 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 | 3 778.00 | 3 778.00 | | 3 778.00 |
VI Group and Associates | 108 682.00 | 108 682.00 | | 108 682.00 |
VQ Other Taxes, Duties, and Similar Debts | 179.00 | 179.00 | | 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 640.00 | 112 640.00 | | 112 640.00 |
