| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 000.00 | | 250 000.00 | 250 000.00 |
BZ Other receivables | 25 790.00 | | 25 790.00 | 25 790.00 |
CF Cash and cash equivalents | 680.00 | | 680.00 | 680.00 |
CJ TOTAL (II) | 26 471.00 | | 26 471.00 | 26 471.00 |
CO Grand total (0 to V) | 276 471.00 | | 276 471.00 | 276 471.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 125 755.00 | | | 125 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 733.00 | | | -2 733.00 |
DL TOTAL (I) | 124 122.00 | | | 124 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 602.00 | | | 147 602.00 |
DX Trade payables and related accounts | 4 746.00 | | | 4 746.00 |
EC TOTAL (IV) | 152 349.00 | | | 152 349.00 |
EE Grand total (I to V) | 276 471.00 | | | 276 471.00 |
EG Accrued income and payables due within one year | 152 349.00 | | | 152 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 955.00 | |
FX Taxes, duties, and similar payments | | | 26.00 | |
GF Total Operating Expenses (II) | | | 981.00 | |
GG - OPERATING RESULT (I - II) | | | -981.00 | |
GR Interest and similar expenses | | | 1 752.00 | |
GU Total financial expenses (VI) | | | 1 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 733.00 | | | 2 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 733.00 | | | -2 733.00 |
| |
| 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 | 250 000.00 | | | 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 250 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 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 | 4 746.00 | 4 746.00 | | 4 746.00 |
VB VAT | 290.00 | 290.00 | | 290.00 |
VI Group and Associates | 147 602.00 | 147 602.00 | | 147 602.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 500.00 | 25 500.00 | | 25 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 790.00 | 25 790.00 | | 25 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 349.00 | 152 349.00 | | 152 349.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 26.00 | | | 26.00 |
ST Other accounts | 955.00 | | | 955.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26.00 | | | 26.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 955.00 | | | 955.00 |
