| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 781.00 | 9 781.00 | | 9 781.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 40 219.00 | | 40 219.00 | 40 219.00 |
CJ TOTAL (II) | 41 219.00 | | 41 219.00 | 41 219.00 |
CO Grand total (0 to V) | 51 000.00 | 9 781.00 | 41 219.00 | 51 000.00 |
CU Other investments | 9 781.00 | 9 781.00 | | 9 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 289.00 | | | -29 289.00 |
DL TOTAL (I) | -28 289.00 | | | -28 289.00 |
DQ Provisions for Expenses | 4 004.00 | | | 4 004.00 |
DR TOTAL (IV) | 4 004.00 | | | 4 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 095.00 | | | 50 095.00 |
DX Trade payables and related accounts | 15 409.00 | | | 15 409.00 |
EC TOTAL (IV) | 65 504.00 | | | 65 504.00 |
EE Grand total (I to V) | 41 219.00 | | | 41 219.00 |
EG Accrued income and payables due within one year | 15 504.00 | | | 15 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 409.00 | |
GF Total Operating Expenses (II) | | | 15 409.00 | |
GG - OPERATING RESULT (I - II) | | | -15 409.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 781.00 | |
GR Interest and similar expenses | | | 95.00 | |
GU Total financial expenses (VI) | | | 9 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 004.00 | | | 4 004.00 |
HH Total exceptional expenses (VIII) | 4 004.00 | | | 4 004.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 004.00 | | | -4 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 289.00 | | | 29 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 289.00 | | | -29 289.00 |
| |
| 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 | | | 9 781.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 781.00 | |
I4 DECREASES Grand Total | | | 9 781.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 781.00 | |
| |
| 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 | 15 409.00 | 15 409.00 | | 15 409.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 095.00 | 95.00 | 50 000.00 | 50 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 504.00 | 15 504.00 | 50 000.00 | 65 504.00 |
