| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 1 932.00 | | 1 932.00 | 1 932.00 |
CJ TOTAL (II) | 1 932.00 | | 1 932.00 | 1 932.00 |
CO Grand total (0 to V) | 26 932.00 | | 26 932.00 | 26 932.00 |
CU Other investments | 25 000.00 | | 25 000.00 | 25 000.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | | 183.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 431.00 | 14 795.00 | | -8 431.00 |
DL TOTAL (I) | 2 569.00 | 25 795.00 | | 2 569.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | 11.00 | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 031.00 | 101 325.00 | | 21 031.00 |
DX Trade payables and related accounts | 3 320.00 | 3 255.00 | | 3 320.00 |
EC TOTAL (IV) | 24 362.00 | 104 592.00 | | 24 362.00 |
EE Grand total (I to V) | 26 932.00 | 130 387.00 | | 26 932.00 |
EG Accrued income and payables due within one year | 24 363.00 | 104 592.00 | | 24 363.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11.00 | 11.00 | | 11.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 970.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 970.00 | |
GG - OPERATING RESULT (I - II) | | | -7 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 461.00 | |
GU Total financial expenses (VI) | | | 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 23 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 431.00 | 8 705.00 | | 8 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 431.00 | 14 795.00 | | -8 431.00 |
| |
| 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 | 25 000.00 | | | 25 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 000.00 | |
I4 DECREASES Grand Total | | | 25 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 000.00 | | | 25 000.00 |
| |
| 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 | 3 320.00 | 3 320.00 | | 3 320.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VI Group and Associates | 21 031.00 | 21 031.00 | | 21 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 363.00 | 24 363.00 | | 24 363.00 |
