| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 800.00 | | 19 800.00 | 19 800.00 |
CF Cash and cash equivalents | 1 168.00 | | 1 168.00 | 1 168.00 |
CJ TOTAL (II) | 1 168.00 | | 1 168.00 | 1 168.00 |
CO Grand total (0 to V) | 20 968.00 | | 20 968.00 | 20 968.00 |
CU Other investments | 19 800.00 | | 19 800.00 | 19 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 800.00 | 19 800.00 | | 19 800.00 |
DH Retained earnings | -13 304.00 | -11 540.00 | | -13 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 901.00 | -1 764.00 | | -3 901.00 |
DL TOTAL (I) | 2 595.00 | 6 496.00 | | 2 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 608.00 | 10 498.00 | | 10 608.00 |
DX Trade payables and related accounts | 3 266.00 | 1 819.00 | | 3 266.00 |
EA Other liabilities | 4 500.00 | 1 500.00 | | 4 500.00 |
EC TOTAL (IV) | 18 374.00 | 13 818.00 | | 18 374.00 |
EE Grand total (I to V) | 20 968.00 | 20 314.00 | | 20 968.00 |
EG Accrued income and payables due within one year | 18 374.00 | 13 818.00 | | 18 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 763.00 | |
GF Total Operating Expenses (II) | | | 3 763.00 | |
GG - OPERATING RESULT (I - II) | | | -3 763.00 | |
GR Interest and similar expenses | | | 138.00 | |
GU Total financial expenses (VI) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 348.00 | | |
HD Total exceptional income (VII) | | 348.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 348.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 348.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 902.00 | 2 112.00 | | 3 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 901.00 | -1 764.00 | | -3 901.00 |
| |
| 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 | 19 800.00 | | | 19 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 800.00 | |
I4 DECREASES Grand Total | | | 19 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 800.00 | | | 19 800.00 |
| |
| 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 | 3 266.00 | 3 266.00 | | 3 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 108.00 | 15 108.00 | | 15 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 374.00 | 18 374.00 | | 18 374.00 |
