| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 123 000.00 | | 123 000.00 | 123 000.00 |
BZ Other receivables | 1 118.00 | | 1 118.00 | 1 118.00 |
CF Cash and cash equivalents | 9 853.00 | | 9 853.00 | 9 853.00 |
CJ TOTAL (II) | 10 971.00 | | 10 971.00 | 10 971.00 |
CO Grand total (0 to V) | 133 971.00 | | 133 971.00 | 133 971.00 |
CU Other investments | 123 000.00 | | 123 000.00 | 123 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 118.00 | | | -12 118.00 |
DL TOTAL (I) | 87 882.00 | | | 87 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 5 206.00 | | | 5 206.00 |
EA Other liabilities | 40 883.00 | | | 40 883.00 |
EC TOTAL (IV) | 46 089.00 | | | 46 089.00 |
EE Grand total (I to V) | 133 971.00 | | | 133 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 235.00 | |
GF Total Operating Expenses (II) | | | 11 235.00 | |
GG - OPERATING RESULT (I - II) | | | -11 235.00 | |
GR Interest and similar expenses | | | 883.00 | |
GU Total financial expenses (VI) | | | 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 118.00 | | | 12 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 118.00 | | | -12 118.00 |
| |
| 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 | | | 123 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 123 000.00 | |
I4 DECREASES Grand Total | | | 123 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 123 000.00 | |
| |
| 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 | 5 206.00 | 5 206.00 | | 5 206.00 |
VB VAT | 1 118.00 | 1 118.00 | | 1 118.00 |
VI Group and Associates | 40 883.00 | 40 883.00 | | 40 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 118.00 | 1 118.00 | | 1 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 089.00 | 46 089.00 | | 46 089.00 |
