| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 74 950.00 | | 74 950.00 | 74 950.00 |
CF Cash and cash equivalents | 277.00 | | 277.00 | 277.00 |
CJ TOTAL (II) | 75 227.00 | | 75 227.00 | 75 227.00 |
CO Grand total (0 to V) | 1 575 227.00 | | 1 575 227.00 | 1 575 227.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 4 586.00 | 4 586.00 | | 4 586.00 |
DG Other reserves | 71 775.00 | 74 632.00 | | 71 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 298.00 | -2 857.00 | | -3 298.00 |
DL TOTAL (I) | 1 573 063.00 | 1 576 361.00 | | 1 573 063.00 |
DX Trade payables and related accounts | 1 402.00 | 2 622.00 | | 1 402.00 |
DY Tax and social security liabilities | 762.00 | 201.00 | | 762.00 |
EC TOTAL (IV) | 2 164.00 | 2 823.00 | | 2 164.00 |
EE Grand total (I to V) | 1 575 227.00 | 1 579 184.00 | | 1 575 227.00 |
EG Accrued income and payables due within one year | 2 164.00 | 2 823.00 | | 2 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 091.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 207.00 | |
GF Total Operating Expenses (II) | | | 3 298.00 | |
GG - OPERATING RESULT (I - II) | | | -3 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 298.00 | 2 857.00 | | 3 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 298.00 | -2 857.00 | | -3 298.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 1 402.00 | 1 402.00 | | 1 402.00 |
8C Staff and Related Accounts | 762.00 | 762.00 | | 762.00 |
UY Staff and related accounts | 46.00 | 46.00 | | 46.00 |
VC Group and associates | 74 904.00 | 74 904.00 | | 74 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 950.00 | 74 950.00 | | 74 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 164.00 | 2 164.00 | | 2 164.00 |
