| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 703.00 | | 1 703.00 | 1 703.00 |
CF Cash and cash equivalents | 5 487.00 | | 5 487.00 | 5 487.00 |
CJ TOTAL (II) | 7 190.00 | | 7 190.00 | 7 190.00 |
CO Grand total (0 to V) | 7 190.00 | | 7 190.00 | 7 190.00 |
| |
| 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 | -24 290.00 | -20 368.00 | | -24 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 438.00 | -3 922.00 | | -3 438.00 |
DL TOTAL (I) | -26 728.00 | -23 290.00 | | -26 728.00 |
DU Loans and Debts from Credit Institutions (3) | 78.00 | 177.00 | | 78.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 23 263.00 | | |
DX Trade payables and related accounts | 5 144.00 | 2 851.00 | | 5 144.00 |
EA Other liabilities | 28 696.00 | | | 28 696.00 |
EC TOTAL (IV) | 33 918.00 | 26 290.00 | | 33 918.00 |
EE Grand total (I to V) | 7 190.00 | 3 001.00 | | 7 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 929.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 005.00 | |
GG - OPERATING RESULT (I - II) | | | -3 005.00 | |
GR Interest and similar expenses | | | 433.00 | |
GU Total financial expenses (VI) | | | 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 438.00 | 3 922.00 | | 3 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 438.00 | -3 922.00 | | -3 438.00 |
| |
| 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 |
7B Total provisions for depreciation | 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 | 5 144.00 | 5 144.00 | | 5 144.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 696.00 | | | 28 696.00 |
VG Loans with a maturity of up to one year at origin | 78.00 | 78.00 | | 78.00 |
VN Other taxes, similar payments | 1 703.00 | 1 703.00 | | 1 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 703.00 | 1 703.00 | 8.00 | 1 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 918.00 | 5 222.00 | | 33 918.00 |
