| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10.00 | | 10.00 | 10.00 |
BT Goods | 10 256.00 | | 10 256.00 | 10 256.00 |
BZ Other receivables | 42 270.00 | | 42 270.00 | 42 270.00 |
CF Cash and cash equivalents | 1 352.00 | | 1 352.00 | 1 352.00 |
CJ TOTAL (II) | 53 878.00 | | 53 878.00 | 53 878.00 |
CO Grand total (0 to V) | 53 888.00 | | 53 888.00 | 53 888.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 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 |
DC Revaluation differences | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 8 750.00 | 22 585.00 | | 8 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 055.00 | -13 835.00 | | -17 055.00 |
DL TOTAL (I) | -55.00 | 17 000.00 | | -55.00 |
DU Loans and Debts from Credit Institutions (3) | 52.00 | 52.00 | | 52.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 841.00 | 112 472.00 | | 43 841.00 |
DX Trade payables and related accounts | 10 050.00 | 12 000.00 | | 10 050.00 |
EC TOTAL (IV) | 53 943.00 | 124 524.00 | | 53 943.00 |
EE Grand total (I to V) | 53 888.00 | 141 524.00 | | 53 888.00 |
EG Accrued income and payables due within one year | 53 943.00 | 124 524.00 | | 53 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 683.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 12 845.00 | |
GG - OPERATING RESULT (I - II) | | | -12 845.00 | |
GL Other interest and similar income | | | 1 144.00 | |
GP Total financial income (V) | | | 1 144.00 | |
GR Interest and similar expenses | | | 928.00 | |
GU Total financial expenses (VI) | | | 928.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 426.00 | 4 018.00 | | 4 426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 144.00 | 8 655.00 | | 1 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 199.00 | 22 490.00 | | 18 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 055.00 | -13 835.00 | | -17 055.00 |
| |
| 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 | 10.00 | | | 10.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10.00 | | | 10.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 39 415.00 | 39 415.00 | | 39 415.00 |
8B Suppliers and Related Accounts | 10 050.00 | 10 050.00 | | 10 050.00 |
VC Group and associates | 42 270.00 | 42 270.00 | | 42 270.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VI Group and Associates | 4 426.00 | 4 426.00 | | 4 426.00 |
VK Loans repaid during the year | 69 039.00 | | | 69 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 270.00 | 42 270.00 | | 42 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 943.00 | 53 943.00 | | 53 943.00 |
