| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 853.00 | | 853.00 | 853.00 |
CF Cash and cash equivalents | 1 805.00 | | 1 805.00 | 1 805.00 |
CJ TOTAL (II) | 2 658.00 | | 2 658.00 | 2 658.00 |
CO Grand total (0 to V) | 2 658.00 | | 2 658.00 | 2 658.00 |
| |
| 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 | -27 728.00 | -24 290.00 | | -27 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 939.00 | -3 438.00 | | -4 939.00 |
DL TOTAL (I) | -31 667.00 | -26 728.00 | | -31 667.00 |
DU Loans and Debts from Credit Institutions (3) | 102.00 | 78.00 | | 102.00 |
DX Trade payables and related accounts | 5 527.00 | 5 144.00 | | 5 527.00 |
EA Other liabilities | 28 696.00 | 28 696.00 | | 28 696.00 |
EC TOTAL (IV) | 34 324.00 | 33 918.00 | | 34 324.00 |
EE Grand total (I to V) | 2 658.00 | 7 190.00 | | 2 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 766.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 4 939.00 | |
GG - OPERATING RESULT (I - II) | | | -4 939.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 939.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 939.00 | 3 438.00 | | 4 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 939.00 | -3 438.00 | | -4 939.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 5.00 | | | 5.00 |
| |
| 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 | 5 526.00 | 5 526.00 | | 5 526.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 695.00 | | | 28 695.00 |
VG Loans with a maturity of up to one year at origin | 102.00 | 102.00 | | 102.00 |
VM Income taxes | 853.00 | 853.00 | | 853.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 853.00 | 853.00 | | 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 324.00 | 5 628.00 | | 34 324.00 |
