| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 59 001.00 | | 59 001.00 | 59 001.00 |
CF Cash and cash equivalents | 422.00 | | 422.00 | 422.00 |
CJ TOTAL (II) | 59 423.00 | | 59 423.00 | 59 423.00 |
CO Grand total (0 to V) | 59 923.00 | | 59 923.00 | 59 923.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 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 |
DH Retained earnings | -140 308.00 | -124 702.00 | | -140 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 627.00 | -15 606.00 | | -14 627.00 |
DL TOTAL (I) | -147 435.00 | -132 808.00 | | -147 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 238.00 | 196 048.00 | | 204 238.00 |
DX Trade payables and related accounts | 3 120.00 | 3 487.00 | | 3 120.00 |
EC TOTAL (IV) | 207 358.00 | 199 535.00 | | 207 358.00 |
EE Grand total (I to V) | 59 923.00 | 66 726.00 | | 59 923.00 |
| |
| 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 | | | 5 873.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 6 102.00 | |
GG - OPERATING RESULT (I - II) | | | -6 101.00 | |
GI Supported loss or transferred profit (IV) | | | 8 270.00 | |
GL Other interest and similar income | | | 935.00 | |
GP Total financial income (V) | | | 935.00 | |
GR Interest and similar expenses | | | 1 191.00 | |
GU Total financial expenses (VI) | | | 1 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 935.00 | 1 205.00 | | 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 562.00 | 16 811.00 | | 15 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 627.00 | -15 606.00 | | -14 627.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
VB VAT | 1 767.00 | 1 767.00 | | 1 767.00 |
VC Group and associates | 57 234.00 | 57 234.00 | | 57 234.00 |
VI Group and Associates | 204 238.00 | 204 238.00 | | 204 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 001.00 | 59 001.00 | | 59 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 358.00 | 207 358.00 | | 207 358.00 |
