| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 32 683.00 | | 32 683.00 | 32 683.00 |
CF Cash and cash equivalents | 222.00 | | 222.00 | 222.00 |
CJ TOTAL (II) | 32 905.00 | | 32 905.00 | 32 905.00 |
CO Grand total (0 to V) | 32 905.00 | | 32 905.00 | 32 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 79 144.00 | 79 429.00 | | 79 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 799.00 | -285.00 | | -68 799.00 |
DL TOTAL (I) | 31 445.00 | 100 244.00 | | 31 445.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 460.00 | 1 461.00 | | 1 460.00 |
EA Other liabilities | | 9 325.00 | | |
EC TOTAL (IV) | 1 460.00 | 10 786.00 | | 1 460.00 |
EE Grand total (I to V) | 32 905.00 | 111 030.00 | | 32 905.00 |
EG Accrued income and payables due within one year | 1 460.00 | 10 786.00 | | 1 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | | |
GF Total Operating Expenses (II) | | | | |
GG - OPERATING RESULT (I - II) | | | | |
GL Other interest and similar income | | | 42 000.00 | |
GP Total financial income (V) | | | 42 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 110 800.00 | | | 110 800.00 |
HH Total exceptional expenses (VIII) | 110 800.00 | | | 110 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -110 799.00 | | | -110 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 001.00 | | | 42 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 800.00 | 285.00 | | 110 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 799.00 | -285.00 | | -68 799.00 |
| |
| 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 | 111 800.00 | | | 111 800.00 |
I3 DECREASES Total Financial Fixed Assets | 111 800.00 | | | 111 800.00 |
I4 DECREASES Grand Total | 111 800.00 | | | 111 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 111 800.00 | | | 111 800.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 8.00 | 8.00 | | 8.00 |
VI Group and Associates | 1 460.00 | 1 460.00 | | 1 460.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 675.00 | 32 675.00 | | 32 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 683.00 | 32 683.00 | | 32 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 460.00 | 1 460.00 | | 1 460.00 |
