| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | | | | |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 3 202.00 | | 3 202.00 | 3 202.00 |
CJ TOTAL (II) | 3 202.00 | | 3 202.00 | 3 202.00 |
CO Grand total (0 to V) | 3 202.00 | | 3 202.00 | 3 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -332 117.00 | -310 186.00 | | -332 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 887.00 | -21 930.00 | | -23 887.00 |
DL TOTAL (I) | -319 004.00 | -295 117.00 | | -319 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 771.00 | 771.00 | | 771.00 |
DX Trade payables and related accounts | 2 135.00 | 1 850.00 | | 2 135.00 |
EC TOTAL (IV) | 2 907.00 | 2 622.00 | | 2 907.00 |
ED (V) | 319 300.00 | 299 300.00 | | 319 300.00 |
EE Grand total (I to V) | 3 202.00 | 6 804.00 | | 3 202.00 |
EI Including equity loans | 771.00 | | | 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 602.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 19 627.00 | |
GG - OPERATING RESULT (I - II) | | | -19 627.00 | |
GR Interest and similar expenses | | | 5 006.00 | |
GU Total financial expenses (VI) | | | 5 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 747.00 | 300.00 | | 747.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 747.00 | 300.00 | | 747.00 |
HL TOTAL REVENUE (I + III + V + VII) | 747.00 | 300.00 | | 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 634.00 | 22 230.00 | | 24 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 887.00 | -21 930.00 | | -23 887.00 |
| |
| 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 | 2 474.00 | | | 2 474.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 474.00 | | |
I4 DECREASES Grand Total | | 2 474.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 474.00 | | | 2 474.00 |
| |
| 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 | 2 135.00 | 2 135.00 | | 2 135.00 |
VG Loans with a maturity of up to one year at origin | 319 300.00 | 319 300.00 | | 319 300.00 |
VI Group and Associates | 772.00 | 772.00 | | 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 207.00 | 322 207.00 | | 322 207.00 |
