| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 160 987.00 | | 160 987.00 | 160 987.00 |
BX Customers and related accounts | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 2 141.00 | | 2 141.00 | 2 141.00 |
CF Cash and cash equivalents | 2 315.00 | | 2 315.00 | 2 315.00 |
CJ TOTAL (II) | 6 256.00 | | 6 256.00 | 6 256.00 |
CO Grand total (0 to V) | 167 243.00 | | 167 243.00 | 167 243.00 |
CU Other investments | 160 987.00 | | 160 987.00 | 160 987.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 161 000.00 | 161 000.00 | | 161 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -96 912.00 | -87 974.00 | | -96 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 076.00 | -8 937.00 | | -9 076.00 |
DL TOTAL (I) | 55 012.00 | 64 088.00 | | 55 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 11 931.00 | 11 768.00 | | 11 931.00 |
DY Tax and social security liabilities | 300.00 | 300.00 | | 300.00 |
EA Other liabilities | 100 000.00 | 100 000.00 | | 100 000.00 |
EC TOTAL (IV) | 112 231.00 | 112 068.00 | | 112 231.00 |
EE Grand total (I to V) | 167 243.00 | 176 156.00 | | 167 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 500.00 | | 1 500.00 | 1 500.00 |
FJ Net sales | 1 500.00 | | 1 500.00 | 1 500.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 9 721.00 | |
GF Total Operating Expenses (II) | | | 9 721.00 | |
GG - OPERATING RESULT (I - II) | | | -8 221.00 | |
GR Interest and similar expenses | | | 855.00 | |
GU Total financial expenses (VI) | | | 855.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -855.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 500.00 | 1 500.00 | | 1 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 576.00 | 10 438.00 | | 10 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 076.00 | -8 937.00 | | -9 076.00 |
| |
| 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 | 160 987.00 | | | 160 987.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160 987.00 | |
I4 DECREASES Grand Total | | | 160 987.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 160 987.00 | | | 160 987.00 |
| |
| 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 | 11 931.00 | 11 931.00 | | 11 931.00 |
UX Other trade receivables | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 2 141.00 | 2 141.00 | | 2 141.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 941.00 | 3 941.00 | | 3 941.00 |
VW VAT | 300.00 | 300.00 | | 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 231.00 | 112 231.00 | | 112 231.00 |
