| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 000.00 | 100.00 | 900.00 | 1 000.00 |
BJ TOTAL (I) | 88 500.00 | 100.00 | 88 400.00 | 88 500.00 |
BZ Other receivables | 21 178.00 | | 21 178.00 | 21 178.00 |
CF Cash and cash equivalents | 18 233.00 | | 18 233.00 | 18 233.00 |
CJ TOTAL (II) | 39 412.00 | | 39 412.00 | 39 412.00 |
CO Grand total (0 to V) | 127 912.00 | 100.00 | 127 812.00 | 127 912.00 |
CU Other investments | 87 500.00 | | 87 500.00 | 87 500.00 |
| |
| 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) | -183.00 | | | -183.00 |
DL TOTAL (I) | 817.00 | | | 817.00 |
DU Loans and Debts from Credit Institutions (3) | 82 000.00 | | | 82 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 500.00 | | | 41 500.00 |
DX Trade payables and related accounts | 2 340.00 | | | 2 340.00 |
DY Tax and social security liabilities | 1 155.00 | | | 1 155.00 |
EC TOTAL (IV) | 126 995.00 | | | 126 995.00 |
EE Grand total (I to V) | 127 812.00 | | | 127 812.00 |
EG Accrued income and payables due within one year | 56 359.00 | | | 56 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 775.00 | | 5 775.00 | 5 775.00 |
FJ Net sales | 5 775.00 | | 5 775.00 | 5 775.00 |
FR Total operating income (I) | | | 5 775.00 | |
FU Purchases of raw materials and other supplies | | | 236.00 | |
FW Other purchases and external expenses | | | 5 622.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100.00 | |
GF Total Operating Expenses (II) | | | 5 958.00 | |
GG - OPERATING RESULT (I - II) | | | -183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 775.00 | | | 5 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 958.00 | | | 5 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -183.00 | | | -183.00 |
| |
| 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 | | | 88 500.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 87 500.00 | |
I4 DECREASES Grand Total | | | 88 500.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 87 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 100.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 100.00 | | |
| |
| 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 | 2 340.00 | 2 340.00 | | 2 340.00 |
VB VAT | 1 178.00 | 1 178.00 | | 1 178.00 |
VH Loans with a maturity of more than one year at origin | 82 000.00 | 11 364.00 | 58 566.00 | 82 000.00 |
VI Group and Associates | 41 500.00 | 41 500.00 | | 41 500.00 |
VJ Loans taken out during the year | 82 000.00 | | | 82 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 178.00 | 21 178.00 | | 21 178.00 |
VW VAT | 1 155.00 | 1 155.00 | | 1 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 995.00 | 56 359.00 | 58 566.00 | 126 995.00 |
