| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50 600.00 | 50 600.00 | | 50 600.00 |
BZ Other receivables | 802.00 | | 802.00 | 802.00 |
CF Cash and cash equivalents | 1 463.00 | | 1 463.00 | 1 463.00 |
CJ TOTAL (II) | 2 266.00 | | 2 266.00 | 2 266.00 |
CO Grand total (0 to V) | 52 866.00 | 50 600.00 | 2 266.00 | 52 866.00 |
CU Other investments | 50 600.00 | 50 600.00 | | 50 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 122.00 | | | -3 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 912.00 | -3 122.00 | | -52 912.00 |
DL TOTAL (I) | -46 034.00 | 6 877.00 | | -46 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 566.00 | 46 940.00 | | 47 566.00 |
DX Trade payables and related accounts | 735.00 | 810.00 | | 735.00 |
EC TOTAL (IV) | 48 301.00 | 47 750.00 | | 48 301.00 |
EE Grand total (I to V) | 2 266.00 | 54 628.00 | | 2 266.00 |
| |
| 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 | | | 1 543.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GF Total Operating Expenses (II) | | | 1 682.00 | |
GG - OPERATING RESULT (I - II) | | | -1 681.00 | |
GQ Financial allocations to depreciation and provisions | | | 50 600.00 | |
GR Interest and similar expenses | | | 631.00 | |
GU Total financial expenses (VI) | | | 51 231.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 913.00 | 3 122.00 | | 52 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 912.00 | -3 122.00 | | -52 912.00 |
| |
| 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 | 50 600.00 | | | 50 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 600.00 | |
I4 DECREASES Grand Total | | | 50 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 600.00 | | | 50 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 50 600.00 | | |
7C Grand total | | 50 600.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 50 600.00 | | |
| |
| 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 | 735.00 | 735.00 | | 735.00 |
VB VAT | 803.00 | 803.00 | | 803.00 |
VI Group and Associates | 47 566.00 | 47 566.00 | | 47 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 803.00 | 803.00 | | 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 301.00 | 48 301.00 | | 48 301.00 |
