| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 9 557.00 | | 9 557.00 | 9 557.00 |
CF Cash and cash equivalents | 611.00 | | 611.00 | 611.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 10 168.00 | | 10 168.00 | 10 168.00 |
CO Grand total (0 to V) | 10 169.00 | | 10 169.00 | 10 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -31 112.00 | -7 090.00 | | -31 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 501.00 | -24 022.00 | | -41 501.00 |
DL TOTAL (I) | -72 513.00 | -31 012.00 | | -72 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 001.00 | 20 001.00 | | 60 001.00 |
DX Trade payables and related accounts | 22 682.00 | 24 584.00 | | 22 682.00 |
EC TOTAL (IV) | 82 683.00 | 44 585.00 | | 82 683.00 |
EE Grand total (I to V) | 10 169.00 | 13 573.00 | | 10 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 40 533.00 | |
GE Other Expenses | | | 967.00 | |
GF Total Operating Expenses (II) | | | 41 501.00 | |
GG - OPERATING RESULT (I - II) | | | -41 500.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 502.00 | 24 022.00 | | 41 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 501.00 | -24 022.00 | | -41 501.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 000.00 | 20 000.00 | | 20 000.00 |
8B Suppliers and Related Accounts | 22 682.00 | 22 682.00 | | 22 682.00 |
VB VAT | 9 457.00 | 9 457.00 | | 9 457.00 |
VI Group and Associates | 40 001.00 | 40 001.00 | | 40 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 557.00 | 9 557.00 | | 9 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 683.00 | 82 683.00 | | 82 683.00 |
