| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 330 000.00 | | 330 000.00 | 330 000.00 |
CF Cash and cash equivalents | 21 409.00 | | 21 409.00 | 21 409.00 |
CJ TOTAL (II) | 21 409.00 | | 21 409.00 | 21 409.00 |
CO Grand total (0 to V) | 351 409.00 | | 351 409.00 | 351 409.00 |
CU Other investments | 330 000.00 | | 330 000.00 | 330 000.00 |
| |
| 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 |
DD Legal reserve (1) | 64.00 | | | 64.00 |
DH Retained earnings | 1 212.00 | | | 1 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 850.00 | 1 276.00 | | -6 850.00 |
DL TOTAL (I) | 94 427.00 | 101 276.00 | | 94 427.00 |
DU Loans and Debts from Credit Institutions (3) | 187 482.00 | 186 441.00 | | 187 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 740.00 | 17 116.00 | | 66 740.00 |
DX Trade payables and related accounts | 2 760.00 | 2 160.00 | | 2 760.00 |
EC TOTAL (IV) | 256 982.00 | 205 717.00 | | 256 982.00 |
EE Grand total (I to V) | 351 409.00 | 306 993.00 | | 351 409.00 |
EG Accrued income and payables due within one year | 256 982.00 | 205 717.00 | | 256 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 044.00 | |
GF Total Operating Expenses (II) | | | 3 044.00 | |
GG - OPERATING RESULT (I - II) | | | -3 044.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 805.00 | |
GU Total financial expenses (VI) | | | 3 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 6 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 850.00 | 4 724.00 | | 6 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 850.00 | 1 276.00 | | -6 850.00 |
| |
| 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 | 300 000.00 | | 30 000.00 | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 000.00 | |
I4 DECREASES Grand Total | | | 330 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | 30 000.00 | 300 000.00 |
