| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 61 941.00 | | 61 941.00 | 61 941.00 |
CJ TOTAL (II) | 61 941.00 | | 61 941.00 | 61 941.00 |
CO Grand total (0 to V) | 96 941.00 | | 96 941.00 | 96 941.00 |
CU Other investments | 35 000.00 | | 35 000.00 | 35 000.00 |
| |
| 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 | -2 846.00 | | | -2 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 629.00 | -2 846.00 | | -1 629.00 |
DL TOTAL (I) | 95 525.00 | 97 154.00 | | 95 525.00 |
DX Trade payables and related accounts | 1 416.00 | 1 901.00 | | 1 416.00 |
EC TOTAL (IV) | 1 416.00 | 1 901.00 | | 1 416.00 |
EE Grand total (I to V) | 96 941.00 | 99 055.00 | | 96 941.00 |
| |
| 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 | | | 1 630.00 | |
GF Total Operating Expenses (II) | | | 1 630.00 | |
GG - OPERATING RESULT (I - II) | | | -1 629.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 99 694.00 | | |
HD Total exceptional income (VII) | | 99 694.00 | | |
HF Exceptional expenses on capital transactions | | 99 694.00 | | |
HH Total exceptional expenses (VIII) | | 99 694.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 99 694.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 630.00 | 102 540.00 | | 1 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 629.00 | -2 846.00 | | -1 629.00 |
| |
| 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 | 15 000.00 | 20 000.00 | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | 35 000.00 | | | 35 000.00 |
I4 DECREASES Grand Total | 35 000.00 | | | 35 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | 20 000.00 | | 15 000.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 416.00 | 1 416.00 | | 1 416.00 |
