| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 750 000.00 | | 750 000.00 | 750 000.00 |
BJ TOTAL (I) | 750 000.00 | | 750 000.00 | 750 000.00 |
CF Cash and cash equivalents | 1 566.00 | | 1 566.00 | 1 566.00 |
CJ TOTAL (II) | 1 566.00 | | 1 566.00 | 1 566.00 |
CO Grand total (0 to V) | 751 566.00 | | 751 566.00 | 751 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -11 528.00 | -8 011.00 | | -11 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150.00 | -3 517.00 | | 150.00 |
DL TOTAL (I) | -10 378.00 | -10 528.00 | | -10 378.00 |
DV Miscellaneous Loans and Financial Debts (4) | 760 797.00 | 759 843.00 | | 760 797.00 |
DX Trade payables and related accounts | 936.00 | 924.00 | | 936.00 |
DY Tax and social security liabilities | 211.00 | | | 211.00 |
EC TOTAL (IV) | 761 944.00 | 760 767.00 | | 761 944.00 |
EE Grand total (I to V) | 751 566.00 | 750 239.00 | | 751 566.00 |
EI Including equity loans | 760 797.00 | | | 760 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 365.00 | |
FY Salaries and Wages | | | 1 404.00 | |
GF Total Operating Expenses (II) | | | 2 769.00 | |
GG - OPERATING RESULT (I - II) | | | -2 768.00 | |
GK Income from other securities and fixed asset receivables | | | 4 866.00 | |
GP Total financial income (V) | | | 4 866.00 | |
GR Interest and similar expenses | | | 1 736.00 | |
GU Total financial expenses (VI) | | | 1 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 211.00 | | | 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 866.00 | | | 4 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 716.00 | 3 517.00 | | 4 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150.00 | -3 517.00 | | 150.00 |
| |
| 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 | 750 000.00 | | | 750 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750 000.00 | |
I4 DECREASES Grand Total | | | 750 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 750 000.00 | | | 750 000.00 |
