| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 51 715.00 | | 51 715.00 | 51 715.00 |
CF Cash and cash equivalents | 56 984.00 | | 56 984.00 | 56 984.00 |
CJ TOTAL (II) | 108 700.00 | | 108 700.00 | 108 700.00 |
CO Grand total (0 to V) | 108 700.00 | | 108 700.00 | 108 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 936.00 | 56 936.00 | | 56 936.00 |
DH Retained earnings | -46 200.00 | | | -46 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 436.00 | -46 199.00 | | -8 436.00 |
DL TOTAL (I) | 2 298.00 | 10 735.00 | | 2 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | 180 000.00 | | 100 000.00 |
DX Trade payables and related accounts | 6 277.00 | 18 275.00 | | 6 277.00 |
DY Tax and social security liabilities | 93.00 | | | 93.00 |
EA Other liabilities | 30.00 | 30.00 | | 30.00 |
EC TOTAL (IV) | 106 401.00 | 198 305.00 | | 106 401.00 |
EE Grand total (I to V) | 108 700.00 | 209 040.00 | | 108 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 436.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 437.00 | |
GG - OPERATING RESULT (I - II) | | | -8 436.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 437.00 | 46 200.00 | | 8 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 436.00 | -46 199.00 | | -8 436.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 100 000.00 | 80 000.00 | 20 000.00 | 100 000.00 |
8B Suppliers and Related Accounts | 6 278.00 | 6 278.00 | | 6 278.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30.00 | 30.00 | | 30.00 |
VB VAT | 3 119.00 | 3 119.00 | | 3 119.00 |
VK Loans repaid during the year | 80 000.00 | | | 80 000.00 |
VM Income taxes | 48 034.00 | 48 034.00 | | 48 034.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 563.00 | 563.00 | | 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 716.00 | 51 716.00 | | 51 716.00 |
VW VAT | 94.00 | 94.00 | | 94.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 401.00 | 86 401.00 | 20 000.00 | 106 401.00 |
