| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 77 445.00 | | 77 445.00 | 77 445.00 |
BZ Other receivables | 55 500.00 | | 55 500.00 | 55 500.00 |
CF Cash and cash equivalents | 46 464.00 | | 46 464.00 | 46 464.00 |
CJ TOTAL (II) | 101 964.00 | | 101 964.00 | 101 964.00 |
CO Grand total (0 to V) | 179 409.00 | | 179 409.00 | 179 409.00 |
CU Other investments | 77 445.00 | | 77 445.00 | 77 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 401.00 | | | -11 401.00 |
DL TOTAL (I) | 58 598.00 | | | 58 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 587.00 | | | 118 587.00 |
DX Trade payables and related accounts | 1 143.00 | | | 1 143.00 |
DY Tax and social security liabilities | 1 080.00 | | | 1 080.00 |
EC TOTAL (IV) | 120 810.00 | | | 120 810.00 |
EE Grand total (I to V) | 179 409.00 | | | 179 409.00 |
EI Including equity loans | 118 587.00 | | | 118 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 818.00 | |
FX Taxes, duties, and similar payments | | | 1 503.00 | |
FY Salaries and Wages | | | 1 080.00 | |
GF Total Operating Expenses (II) | | | 11 401.00 | |
GG - OPERATING RESULT (I - II) | | | -11 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 401.00 | | | 11 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 401.00 | | | -11 401.00 |
| |
| 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 | | | 77 445.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 77 445.00 | |
I4 DECREASES Grand Total | | | 77 445.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 77 445.00 | |
| |
| 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 | 1 143.00 | 1 143.00 | | 1 143.00 |
8C Staff and Related Accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
VC Group and associates | 55 500.00 | 55 500.00 | | 55 500.00 |
VI Group and Associates | 118 587.00 | 118 587.00 | | 118 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 500.00 | 55 500.00 | | 55 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 810.00 | 120 810.00 | | 120 810.00 |
