| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 700.00 | | 9 700.00 | 9 700.00 |
BZ Other receivables | 200 136.00 | | 200 136.00 | 200 136.00 |
CF Cash and cash equivalents | 70 763.00 | | 70 763.00 | 70 763.00 |
CJ TOTAL (II) | 270 900.00 | | 270 900.00 | 270 900.00 |
CO Grand total (0 to V) | 280 600.00 | | 280 600.00 | 280 600.00 |
CU Other investments | 9 700.00 | | 9 700.00 | 9 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 200.00 | | | 100 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 735.00 | | | -11 735.00 |
DL TOTAL (I) | 88 465.00 | | | 88 465.00 |
DV Miscellaneous Loans and Financial Debts (4) | 189 135.00 | | | 189 135.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 192 135.00 | | | 192 135.00 |
EE Grand total (I to V) | 280 600.00 | | | 280 600.00 |
EG Accrued income and payables due within one year | 192 135.00 | | | 192 135.00 |
EI Including equity loans | 189 135.00 | | | 189 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 12 912.00 | |
GF Total Operating Expenses (II) | | | 12 912.00 | |
GG - OPERATING RESULT (I - II) | | | -12 911.00 | |
GL Other interest and similar income | | | 1 678.00 | |
GP Total financial income (V) | | | 1 678.00 | |
GR Interest and similar expenses | | | 502.00 | |
GU Total financial expenses (VI) | | | 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 679.00 | | | 1 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 414.00 | | | 13 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 735.00 | | | -11 735.00 |
| |
| 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 | | | 9 700.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 700.00 | |
I4 DECREASES Grand Total | | | 9 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 700.00 | |
| |
| 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 | 189 135.00 | 189 135.00 | | 189 135.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200 136.00 | 200 136.00 | | 200 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200 136.00 | 200 136.00 | | 200 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 135.00 | 192 135.00 | | 192 135.00 |
