| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2.00 | | 2.00 | 2.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 45 777.00 | | 45 777.00 | 45 777.00 |
CJ TOTAL (II) | 46 777.00 | | 46 777.00 | 46 777.00 |
CO Grand total (0 to V) | 46 779.00 | | 46 779.00 | 46 779.00 |
CU Other investments | 2.00 | | 2.00 | 2.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 16 000.00 | | 24 000.00 |
DB Share, merger, contribution premiums, etc. | 92 000.00 | 60 000.00 | | 92 000.00 |
DH Retained earnings | -53 142.00 | -29 671.00 | | -53 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 261.00 | -23 470.00 | | -21 261.00 |
DL TOTAL (I) | 41 596.00 | 22 857.00 | | 41 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 2.00 | | 2.00 |
DX Trade payables and related accounts | 5 180.00 | | | 5 180.00 |
EC TOTAL (IV) | 5 183.00 | 2.00 | | 5 183.00 |
EE Grand total (I to V) | 46 779.00 | 22 860.00 | | 46 779.00 |
EG Accrued income and payables due within one year | 5 183.00 | 2.00 | | 5 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 21 261.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 21 261.00 | |
GG - OPERATING RESULT (I - II) | | | -21 261.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 63.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 261.00 | 23 533.00 | | 21 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 261.00 | -23 470.00 | | -21 261.00 |
| |
| 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 | 2.00 | | | 2.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2.00 | |
I4 DECREASES Grand Total | | | 2.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2.00 | | | 2.00 |
| |
| 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 | 5 180.00 | 5 180.00 | | 5 180.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VP Miscellaneous | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 183.00 | 5 183.00 | | 5 183.00 |
