| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 40.00 | | 40.00 | 40.00 |
CF Cash and cash equivalents | 37 172.00 | | 37 172.00 | 37 172.00 |
CJ TOTAL (II) | 37 212.00 | | 37 212.00 | 37 212.00 |
CO Grand total (0 to V) | 97 212.00 | | 97 212.00 | 97 212.00 |
CU Other investments | 60 000.00 | | 60 000.00 | 60 000.00 |
| |
| 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) | -5 635.00 | | | -5 635.00 |
DL TOTAL (I) | -4 635.00 | | | -4 635.00 |
DU Loans and Debts from Credit Institutions (3) | 60 000.00 | | | 60 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 128.00 | | | 41 128.00 |
DX Trade payables and related accounts | 719.00 | | | 719.00 |
EC TOTAL (IV) | 101 847.00 | | | 101 847.00 |
EE Grand total (I to V) | 97 212.00 | | | 97 212.00 |
EG Accrued income and payables due within one year | 53 644.00 | | | 53 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 575.00 | |
FX Taxes, duties, and similar payments | | | 60.00 | |
GF Total Operating Expenses (II) | | | 5 635.00 | |
GG - OPERATING RESULT (I - II) | | | -5 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 635.00 | | | 5 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 635.00 | | | -5 635.00 |
| |
| 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 | | | 60 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 60 000.00 | |
I4 DECREASES Grand Total | | | 60 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 60 000.00 | |
| |
| 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 | 719.00 | 719.00 | | 719.00 |
UX Other trade receivables | 40.00 | 40.00 | | 40.00 |
VH Loans with a maturity of more than one year at origin | 60 000.00 | 11 797.00 | 48 203.00 | 60 000.00 |
VI Group and Associates | 41 128.00 | 41 128.00 | | 41 128.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40.00 | 40.00 | | 40.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 847.00 | 53 644.00 | 48 203.00 | 101 847.00 |
