| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 4 004.00 | | 4 004.00 | 4 004.00 |
CF Cash and cash equivalents | 3 310.00 | | 3 310.00 | 3 310.00 |
CJ TOTAL (II) | 7 314.00 | | 7 314.00 | 7 314.00 |
CO Grand total (0 to V) | 7 315.00 | | 7 315.00 | 7 315.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 000.00 | 54 000.00 | | 54 000.00 |
DH Retained earnings | -39 186.00 | -35 198.00 | | -39 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 276.00 | -3 988.00 | | -12 276.00 |
DL TOTAL (I) | 2 538.00 | 14 814.00 | | 2 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 742.00 | 1 742.00 | | 1 742.00 |
DX Trade payables and related accounts | 3 018.00 | 3 726.00 | | 3 018.00 |
EA Other liabilities | 16.00 | 16.00 | | 16.00 |
EC TOTAL (IV) | 4 777.00 | 5 485.00 | | 4 777.00 |
EE Grand total (I to V) | 7 315.00 | 20 299.00 | | 7 315.00 |
EG Accrued income and payables due within one year | 4 777.00 | 5 485.00 | | 4 777.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 063.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 15 139.00 | |
GG - OPERATING RESULT (I - II) | | | -15 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 863.00 | | | -2 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 276.00 | 3 988.00 | | 12 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 276.00 | -3 988.00 | | -12 276.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 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 | 3 018.00 | 3 018.00 | | 3 018.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
VC Group and associates | 4 004.00 | 4 004.00 | | 4 004.00 |
VI Group and Associates | 1 742.00 | 1 742.00 | | 1 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 004.00 | 4 004.00 | | 4 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 777.00 | 4 777.00 | | 4 777.00 |
