| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 760.00 | | 30 760.00 | 30 760.00 |
CF Cash and cash equivalents | 15 670.00 | | 15 670.00 | 15 670.00 |
CJ TOTAL (II) | 15 670.00 | | 15 670.00 | 15 670.00 |
CO Grand total (0 to V) | 46 430.00 | | 46 430.00 | 46 430.00 |
CU Other investments | 30 760.00 | | 30 760.00 | 30 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | 300.00 | | 300.00 |
DD Legal reserve (1) | 30.00 | 30.00 | | 30.00 |
DH Retained earnings | -11 158.00 | -8 700.00 | | -11 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 547.00 | -2 457.00 | | -2 547.00 |
DL TOTAL (I) | -13 375.00 | -10 828.00 | | -13 375.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 132.00 | 63 808.00 | | 59 132.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 51.00 | 50.00 | | 51.00 |
EC TOTAL (IV) | 59 805.00 | 64 458.00 | | 59 805.00 |
EE Grand total (I to V) | 46 430.00 | 53 630.00 | | 46 430.00 |
EG Accrued income and payables due within one year | 59 805.00 | 64 458.00 | | 59 805.00 |
EI Including equity loans | 59 132.00 | | | 59 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 435.00 | |
FX Taxes, duties, and similar payments | | | 203.00 | |
GF Total Operating Expenses (II) | | | 1 638.00 | |
GG - OPERATING RESULT (I - II) | | | -1 638.00 | |
GR Interest and similar expenses | | | 909.00 | |
GU Total financial expenses (VI) | | | 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 547.00 | 2 457.00 | | 2 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 547.00 | -2 457.00 | | -2 547.00 |
| |
| 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 | 30 760.00 | | | 30 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 760.00 | |
I4 DECREASES Grand Total | | | 30 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 760.00 | | | 30 760.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 59 132.00 | 59 132.00 | | 59 132.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 805.00 | 59 805.00 | | 59 805.00 |
