| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 999.00 | 2 000.00 | 999.00 | 2 999.00 |
BZ Other receivables | 1 082.00 | | 1 082.00 | 1 082.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 1 083.00 | | 1 083.00 | 1 083.00 |
CO Grand total (0 to V) | 4 082.00 | 2 000.00 | 2 082.00 | 4 082.00 |
CU Other investments | 2 999.00 | 2 000.00 | 999.00 | 2 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 673.00 | | | -21 673.00 |
DL TOTAL (I) | -18 673.00 | | | -18 673.00 |
DP Provisions for Risks | 8 829.00 | | | 8 829.00 |
DR TOTAL (IV) | 8 829.00 | | | 8 829.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 432.00 | | | 5 432.00 |
DX Trade payables and related accounts | 6 494.00 | | | 6 494.00 |
EC TOTAL (IV) | 11 926.00 | | | 11 926.00 |
EE Grand total (I to V) | 2 082.00 | | | 2 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FW Other purchases and external expenses | | | 5 411.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 829.00 | |
GF Total Operating Expenses (II) | | | 14 241.00 | |
GG - OPERATING RESULT (I - II) | | | -14 241.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 000.00 | |
GR Interest and similar expenses | | | 5 432.00 | |
GU Total financial expenses (VI) | | | 7 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 673.00 | | | 21 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 673.00 | | | -21 673.00 |
| |
| 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 | | | 2 999.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 999.00 | |
I4 DECREASES Grand Total | | | 2 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 999.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 8 830.00 | | |
7B Total provisions for depreciation | | 2 000.00 | | |
7C Grand total | | 10 830.00 | | |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 8 830.00 | | |
UG - Financial | | 2 000.00 | | |
| |
| 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 | 6 494.00 | 6 494.00 | | 6 494.00 |
VB VAT | 1 082.00 | 1 082.00 | | 1 082.00 |
VI Group and Associates | 5 432.00 | 5 432.00 | | 5 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 082.00 | 1 082.00 | | 1 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 926.00 | 11 926.00 | | 11 926.00 |
