| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
CF Cash and cash equivalents | 14 657.00 | | 14 657.00 | 14 657.00 |
CJ TOTAL (II) | 14 657.00 | | 14 657.00 | 14 657.00 |
CO Grand total (0 to V) | 4 014 657.00 | | 4 014 657.00 | 4 014 657.00 |
CU Other investments | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 010 000.00 | 4 010 000.00 | | 4 010 000.00 |
DH Retained earnings | -94 722.00 | -83 334.00 | | -94 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 190.00 | -11 388.00 | | -28 190.00 |
DL TOTAL (I) | 3 887 088.00 | 3 915 278.00 | | 3 887 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 977.00 | 80 808.00 | | 116 977.00 |
DX Trade payables and related accounts | 10 592.00 | 8 300.00 | | 10 592.00 |
DY Tax and social security liabilities | | 135.00 | | |
EC TOTAL (IV) | 127 569.00 | 89 243.00 | | 127 569.00 |
EE Grand total (I to V) | 4 014 657.00 | 4 004 520.00 | | 4 014 657.00 |
EG Accrued income and payables due within one year | 127 569.00 | 89 235.00 | | 127 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 156.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 27 156.00 | |
GG - OPERATING RESULT (I - II) | | | -27 156.00 | |
GR Interest and similar expenses | | | 1 169.00 | |
GU Total financial expenses (VI) | | | 1 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 169.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 135.00 | | | 135.00 |
HD Total exceptional income (VII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 135.00 | | | 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135.00 | | | 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 325.00 | 11 388.00 | | 28 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 190.00 | -11 388.00 | | -28 190.00 |
| |
| 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 | 4 000 000.00 | | | 4 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000 000.00 | |
I4 DECREASES Grand Total | | | 4 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000 000.00 | | | 4 000 000.00 |
| |
| 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 | 10 592.00 | 10 592.00 | | 10 592.00 |
VI Group and Associates | 116 977.00 | 116 977.00 | | 116 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 569.00 | 127 569.00 | | 127 569.00 |
