| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 61.00 | | 61.00 | 61.00 |
BZ Other receivables | 614.00 | | 614.00 | 614.00 |
CF Cash and cash equivalents | 2 501.00 | | 2 501.00 | 2 501.00 |
CH Prepaid expenses | 48.00 | | 48.00 | 48.00 |
CJ TOTAL (II) | 3 164.00 | | 3 164.00 | 3 164.00 |
CO Grand total (0 to V) | 3 225.00 | | 3 225.00 | 3 225.00 |
CP Shares due in less than one year | 40.00 | | | 40.00 |
CU Other investments | 21.00 | | 21.00 | 21.00 |
| |
| 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 | -57 809.00 | -51 078.00 | | -57 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 200.00 | -6 731.00 | | -7 200.00 |
DL TOTAL (I) | -64 009.00 | -56 809.00 | | -64 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 500.00 | 55 500.00 | | 64 500.00 |
DX Trade payables and related accounts | 2 734.00 | 2 887.00 | | 2 734.00 |
EC TOTAL (IV) | 67 234.00 | 58 387.00 | | 67 234.00 |
EE Grand total (I to V) | 3 225.00 | 1 578.00 | | 3 225.00 |
EG Accrued income and payables due within one year | 67 234.00 | 58 387.00 | | 67 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 153.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | 1 251.00 | |
GF Total Operating Expenses (II) | | | 6 480.00 | |
GG - OPERATING RESULT (I - II) | | | -6 480.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 270.00 | |
GR Interest and similar expenses | | | 450.00 | |
GU Total financial expenses (VI) | | | 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 251.00 | 1 090.00 | | 1 251.00 |
HB Exceptional income from capital transactions | 10.00 | 20.00 | | 10.00 |
HD Total exceptional income (VII) | 10.00 | 20.00 | | 10.00 |
HF Exceptional expenses on capital transactions | 10.00 | 20.00 | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 20.00 | | 10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10.00 | 143.00 | | 10.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 210.00 | 6 874.00 | | 7 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 200.00 | -6 731.00 | | -7 200.00 |
| |
| 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 | 31.00 | | 40.00 | 31.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 61.00 | |
I4 DECREASES Grand Total | | 10.00 | 61.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 31.00 | | 40.00 | 31.00 |
| |
| 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 | 2 734.00 | 2 734.00 | | 2 734.00 |
UT Other financial assets | 40.00 | 40.00 | | 40.00 |
VC Group and associates | 614.00 | 614.00 | | 614.00 |
VI Group and Associates | 64 500.00 | 64 500.00 | | 64 500.00 |
VS Prepaid expenses | 48.00 | 48.00 | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 702.00 | 702.00 | | 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 234.00 | 67 234.00 | | 67 234.00 |
