| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 96 296.00 | 39 122.00 | 57 174.00 | 96 296.00 |
BJ TOTAL (I) | 96 296.00 | 39 122.00 | 57 174.00 | 96 296.00 |
BZ Other receivables | 157.00 | | 157.00 | 157.00 |
CF Cash and cash equivalents | 1 642.00 | | 1 642.00 | 1 642.00 |
CJ TOTAL (II) | 1 799.00 | | 1 799.00 | 1 799.00 |
CO Grand total (0 to V) | 98 095.00 | 39 122.00 | 58 973.00 | 98 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 000.00 | 108 000.00 | | 108 000.00 |
DH Retained earnings | -77 919.00 | -18 507.00 | | -77 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 942.00 | -59 412.00 | | 14 942.00 |
DL TOTAL (I) | 45 023.00 | 30 081.00 | | 45 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 000.00 | 12 000.00 | | 12 000.00 |
DX Trade payables and related accounts | 1 950.00 | 1 940.00 | | 1 950.00 |
EC TOTAL (IV) | 13 950.00 | 13 940.00 | | 13 950.00 |
EE Grand total (I to V) | 58 973.00 | 44 021.00 | | 58 973.00 |
EG Accrued income and payables due within one year | 8 950.00 | 8 940.00 | | 8 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 016.00 | |
GF Total Operating Expenses (II) | | | 3 016.00 | |
GG - OPERATING RESULT (I - II) | | | -3 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 17 958.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 958.00 | 2.00 | | 17 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 016.00 | 59 415.00 | | 3 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 942.00 | -59 412.00 | | 14 942.00 |
| |
| 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 | 96 296.00 | | | 96 296.00 |
I3 DECREASES Total Financial Fixed Assets | | | 96 296.00 | |
I4 DECREASES Grand Total | | | 96 296.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 96 296.00 | | | 96 296.00 |
| |
| 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 | 1 950.00 | 1 950.00 | | 1 950.00 |
VC Group and associates | 156.00 | 156.00 | | 156.00 |
VI Group and Associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156.00 | 156.00 | | 156.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 950.00 | 13 950.00 | | 13 950.00 |
