| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 289.00 | | 500 289.00 | 500 289.00 |
CF Cash and cash equivalents | 742.00 | | 742.00 | 742.00 |
CJ TOTAL (II) | 742.00 | | 742.00 | 742.00 |
CO Grand total (0 to V) | 501 031.00 | | 501 031.00 | 501 031.00 |
CU Other investments | 500 289.00 | | 500 289.00 | 500 289.00 |
| |
| 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 | -3 462.00 | -610.00 | | -3 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 892.00 | -2 852.00 | | -8 892.00 |
DL TOTAL (I) | -11 354.00 | -2 462.00 | | -11 354.00 |
DX Trade payables and related accounts | 2 400.00 | 1 200.00 | | 2 400.00 |
DZ Fixed asset liabilities and related accounts | | 500 289.00 | | |
EA Other liabilities | 509 985.00 | 2 047.00 | | 509 985.00 |
EC TOTAL (IV) | 512 385.00 | 503 536.00 | | 512 385.00 |
EE Grand total (I to V) | 501 031.00 | 501 075.00 | | 501 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 363.00 | |
FX Taxes, duties, and similar payments | | | 592.00 | |
GF Total Operating Expenses (II) | | | 3 955.00 | |
GG - OPERATING RESULT (I - II) | | | -3 955.00 | |
GR Interest and similar expenses | | | 4 937.00 | |
GU Total financial expenses (VI) | | | 4 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 892.00 | 2 852.00 | | 8 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 892.00 | -2 852.00 | | -8 892.00 |
| |
| 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 | 500 289.00 | | | 500 289.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 289.00 | |
I4 DECREASES Grand Total | | | 500 289.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 289.00 | | | 500 289.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VI Group and Associates | 509 985.00 | 509 985.00 | | 509 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 512 385.00 | 512 385.00 | | 512 385.00 |
