| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 50 015.00 | | 50 015.00 | 50 015.00 |
CF Cash and cash equivalents | 145 719.00 | | 145 719.00 | 145 719.00 |
CJ TOTAL (II) | 145 719.00 | | 145 719.00 | 145 719.00 |
CO Grand total (0 to V) | 195 734.00 | | 195 734.00 | 195 734.00 |
CS Evaluated investments - equity method | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 250.00 | | | 200 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 442.00 | | | -6 442.00 |
DL TOTAL (I) | 193 808.00 | | | 193 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 807.00 | | | 807.00 |
DX Trade payables and related accounts | 1 119.00 | | | 1 119.00 |
EC TOTAL (IV) | 1 927.00 | | | 1 927.00 |
EE Grand total (I to V) | 195 734.00 | | | 195 734.00 |
EG Accrued income and payables due within one year | 1 927.00 | | | 1 927.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 437.00 | |
GF Total Operating Expenses (II) | | | 6 437.00 | |
GG - OPERATING RESULT (I - II) | | | -6 437.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 200 250.00 | | | 200 250.00 |
HD Total exceptional income (VII) | 200 250.00 | | | 200 250.00 |
HF Exceptional expenses on capital transactions | 200 250.00 | | | 200 250.00 |
HH Total exceptional expenses (VIII) | 200 250.00 | | | 200 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 250.00 | | | 200 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 692.00 | | | 206 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 442.00 | | | -6 442.00 |
| |
| 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 | 250 265.00 | | | 250 265.00 |
I3 DECREASES Total Financial Fixed Assets | 200 250.00 | 50 015.00 | | 200 250.00 |
I4 DECREASES Grand Total | 200 250.00 | 50 015.00 | | 200 250.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 265.00 | | | 250 265.00 |
| |
| 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 | 1 119.00 | 1 119.00 | | 1 119.00 |
VI Group and Associates | 807.00 | 807.00 | | 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 927.00 | 1 927.00 | | 1 927.00 |
