| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 119 000.00 | | 119 000.00 | 119 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 49 656.00 | | 49 656.00 | 49 656.00 |
CJ TOTAL (II) | 49 656.00 | | 49 656.00 | 49 656.00 |
CO Grand total (0 to V) | 168 656.00 | | 168 656.00 | 168 656.00 |
CU Other investments | 119 000.00 | | 119 000.00 | 119 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DH Retained earnings | -6 812.00 | -4 524.00 | | -6 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 285.00 | -2 289.00 | | -4 285.00 |
DL TOTAL (I) | 158 902.00 | 163 187.00 | | 158 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 023.00 | 5 507.00 | | 7 023.00 |
DX Trade payables and related accounts | 2 731.00 | 2 081.00 | | 2 731.00 |
EC TOTAL (IV) | 9 754.00 | 7 588.00 | | 9 754.00 |
EE Grand total (I to V) | 168 656.00 | 170 775.00 | | 168 656.00 |
EG Accrued income and payables due within one year | 9 754.00 | 7 588.00 | | 9 754.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 747.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 127.00 | |
GE Other Expenses | | | 326.00 | |
GF Total Operating Expenses (II) | | | 4 200.00 | |
GG - OPERATING RESULT (I - II) | | | -4 200.00 | |
GR Interest and similar expenses | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 285.00 | 2 289.00 | | 4 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 285.00 | -2 289.00 | | -4 285.00 |
| |
| 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 | 119 000.00 | | | 119 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 119 000.00 | |
I4 DECREASES Grand Total | | | 119 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 000.00 | | | 119 000.00 |
| |
| 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 | 2 732.00 | 2 732.00 | | 2 732.00 |
VI Group and Associates | 7 023.00 | 7 023.00 | | 7 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 755.00 | 9 755.00 | | 9 755.00 |
