| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 000.00 | 40 000.00 | | 40 000.00 |
BZ Other receivables | 42 022.00 | 40 015.00 | 2 007.00 | 42 022.00 |
CF Cash and cash equivalents | 16 375.00 | | 16 375.00 | 16 375.00 |
CJ TOTAL (II) | 58 396.00 | 40 015.00 | 18 382.00 | 58 396.00 |
CN Currency translation adjustments (V) | 2 356.00 | | 2 358.00 | 2 356.00 |
CO Grand total (0 to V) | 100 754.00 | 80 015.00 | 20 739.00 | 100 754.00 |
CU Other investments | 40 000.00 | 40 000.00 | | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -111 939.00 | -68 470.00 | | -111 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 257.00 | -43 469.00 | | -10 257.00 |
DL TOTAL (I) | -22 195.00 | -11 939.00 | | -22 195.00 |
DP Provisions for Risks | 2 358.00 | | | 2 358.00 |
DR TOTAL (IV) | 2 359.00 | | | 2 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 657.00 | 35 657.00 | | 35 657.00 |
DX Trade payables and related accounts | 4 920.00 | 5 160.00 | | 4 920.00 |
EC TOTAL (IV) | 40 577.00 | 40 817.00 | | 40 577.00 |
ED (V) | | 1 088.00 | | |
EE Grand total (I to V) | 20 739.00 | 29 966.00 | | 20 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 446.00 | |
FR Total operating income (I) | | | 3 446.00 | |
FW Other purchases and external expenses | | | 5 815.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 892.00 | |
GG - OPERATING RESULT (I - II) | | | -7 446.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 358.00 | |
GR Interest and similar expenses | | | 453.00 | |
GU Total financial expenses (VI) | | | 2 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 446.00 | | | 3 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 703.00 | 43 469.00 | | 13 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 257.00 | -43 469.00 | | -10 257.00 |
| |
| 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 | 40 000.00 | | | 40 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 000.00 | |
I4 DECREASES Grand Total | | | 40 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 000.00 | | | 40 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 2 358.00 | | |
6X Other provisions for depreciation | 38 460.00 | 5 000.00 | 3 446.00 | 38 460.00 |
7B Total provisions for depreciation | 78 460.00 | 5 000.00 | 3 446.00 | 78 460.00 |
7C Grand total | 78 460.00 | 7 358.00 | 3 446.00 | 78 460.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 5 000.00 | 3 446.00 | |
UG - Financial | | 2 358.00 | | |
| |
| 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 | 4 920.00 | 4 920.00 | | 4 920.00 |
VB VAT | 2 007.00 | 2 007.00 | | 2 007.00 |
VC Group and associates | 40 015.00 | 40 015.00 | | 40 015.00 |
VI Group and Associates | 35 657.00 | 35 657.00 | | 35 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 022.00 | 42 022.00 | | 42 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 577.00 | 40 577.00 | | 40 577.00 |
