| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 890.00 | 9 990.00 | 2 900.00 | 12 890.00 |
BZ Other receivables | 196 247.00 | | 196 247.00 | 196 247.00 |
CF Cash and cash equivalents | 584.00 | | 584.00 | 584.00 |
CJ TOTAL (II) | 196 830.00 | | 196 830.00 | 196 830.00 |
CO Grand total (0 to V) | 209 720.00 | 9 990.00 | 199 730.00 | 209 720.00 |
CU Other investments | 12 890.00 | 9 990.00 | 2 900.00 | 12 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -29 364.00 | -28 003.00 | | -29 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -286.00 | -1 361.00 | | -286.00 |
DL TOTAL (I) | -19 650.00 | -19 364.00 | | -19 650.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | 60.00 | | 75.00 |
DV Miscellaneous Loans and Financial Debts (4) | 218 725.00 | 75 545.00 | | 218 725.00 |
DX Trade payables and related accounts | 580.00 | 569.00 | | 580.00 |
DY Tax and social security liabilities | | 39.00 | | |
EC TOTAL (IV) | 219 380.00 | 76 213.00 | | 219 380.00 |
EE Grand total (I to V) | 199 730.00 | 56 850.00 | | 199 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 343.00 | |
FX Taxes, duties, and similar payments | | | -39.00 | |
GF Total Operating Expenses (II) | | | 1 304.00 | |
GG - OPERATING RESULT (I - II) | | | -1 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 018.00 | |
GP Total financial income (V) | | | 1 018.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 018.00 | | | 1 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 304.00 | 1 361.00 | | 1 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -286.00 | -1 361.00 | | -286.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 990.00 | | | 9 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 990.00 | | | 9 990.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 218 725.00 | 218 725.00 | | 218 725.00 |
8B Suppliers and Related Accounts | 580.00 | 580.00 | | 580.00 |
VH Loans with a maturity of more than one year at origin | 75.00 | 75.00 | | 75.00 |
VS Prepaid expenses | 196 247.00 | 196 247.00 | | 196 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 247.00 | 196 247.00 | | 196 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 380.00 | 219 380.00 | | 219 380.00 |
