| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 78 110.00 | | 78 110.00 | 78 110.00 |
CF Cash and cash equivalents | 676.00 | | 676.00 | 676.00 |
CJ TOTAL (II) | 78 787.00 | | 78 787.00 | 78 787.00 |
CO Grand total (0 to V) | 78 787.00 | | 78 787.00 | 78 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -16 758.00 | | | -16 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 102.00 | | | -5 102.00 |
DL TOTAL (I) | -20 861.00 | | | -20 861.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 310.00 | | | 94 310.00 |
DX Trade payables and related accounts | 1 239.00 | | | 1 239.00 |
EA Other liabilities | 4 098.00 | | | 4 098.00 |
EC TOTAL (IV) | 99 648.00 | | | 99 648.00 |
EE Grand total (I to V) | 78 787.00 | | | 78 787.00 |
EG Accrued income and payables due within one year | 99 648.00 | | | 99 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 451.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
FZ Social Security Contributions | | | 1 243.00 | |
GF Total Operating Expenses (II) | | | 4 849.00 | |
GG - OPERATING RESULT (I - II) | | | -4 849.00 | |
GL Other interest and similar income | | | 1 147.00 | |
GP Total financial income (V) | | | 1 147.00 | |
GR Interest and similar expenses | | | 1 400.00 | |
GU Total financial expenses (VI) | | | 1 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 243.00 | | | 1 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 147.00 | | | 1 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 249.00 | | | 6 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 102.00 | | | -5 102.00 |
| |
| 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 | 1 239.00 | 1 239.00 | | 1 239.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98 409.00 | 98 409.00 | | 98 409.00 |
VP Miscellaneous | 78 111.00 | 78 111.00 | | 78 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 111.00 | 78 111.00 | | 78 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 648.00 | 99 648.00 | | 99 648.00 |
