| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 666.00 | | 666.00 | 666.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 407 067.00 | | 407 067.00 | 407 067.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 407 067.00 | | 407 067.00 | 407 067.00 |
CO Grand total (0 to V) | 407 733.00 | | 407 733.00 | 407 733.00 |
CU Other investments | 666.00 | | 666.00 | 666.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -8 217.00 | -4 834.00 | | -8 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 154.00 | -3 382.00 | | -5 154.00 |
DL TOTAL (I) | -5 871.00 | -717.00 | | -5 871.00 |
DU Loans and Debts from Credit Institutions (3) | 2 020.00 | 8.00 | | 2 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 409 598.00 | | | 409 598.00 |
DX Trade payables and related accounts | 1 986.00 | 2 565.00 | | 1 986.00 |
EC TOTAL (IV) | 413 604.00 | 2 573.00 | | 413 604.00 |
EE Grand total (I to V) | 407 733.00 | 1 857.00 | | 407 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 040.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 116.00 | |
GG - OPERATING RESULT (I - II) | | | -5 115.00 | |
GL Other interest and similar income | | | 1 571.00 | |
GP Total financial income (V) | | | 1 571.00 | |
GR Interest and similar expenses | | | 1 610.00 | |
GU Total financial expenses (VI) | | | 1 610.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 571.00 | | | 1 571.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 726.00 | 3 382.00 | | 6 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 154.00 | -3 382.00 | | -5 154.00 |
| |
| 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 | | | 666.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 666.00 | |
I4 DECREASES Grand Total | | | 666.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 666.00 | |
| |
| 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 | 1 986.00 | 1 986.00 | | 1 986.00 |
VB VAT | 2 476.00 | 2 476.00 | | 2 476.00 |
VC Group and associates | 404 591.00 | 404 591.00 | | 404 591.00 |
VG Loans with a maturity of up to one year at origin | 2 020.00 | 2 020.00 | | 2 020.00 |
VI Group and Associates | 409 598.00 | 409 598.00 | | 409 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 407 067.00 | 407 067.00 | | 407 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 413 604.00 | 413 604.00 | | 413 604.00 |
