| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 346 990.00 | | 346 990.00 | 346 990.00 |
BZ Other receivables | 68 264.00 | | 68 264.00 | 68 264.00 |
CF Cash and cash equivalents | 26.00 | | 26.00 | 26.00 |
CJ TOTAL (II) | 68 290.00 | | 68 290.00 | 68 290.00 |
CO Grand total (0 to V) | 415 280.00 | | 415 280.00 | 415 280.00 |
CU Other investments | 346 990.00 | | 346 990.00 | 346 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 346 000.00 | 346 000.00 | | 346 000.00 |
DD Legal reserve (1) | 17 488.00 | 17 488.00 | | 17 488.00 |
DH Retained earnings | -826.00 | | | -826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 012.00 | -826.00 | | -1 012.00 |
DL TOTAL (I) | 361 650.00 | 362 662.00 | | 361 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 200.00 | 40 000.00 | | 50 200.00 |
DX Trade payables and related accounts | 2 440.00 | 778.00 | | 2 440.00 |
DZ Fixed asset liabilities and related accounts | 990.00 | 990.00 | | 990.00 |
EC TOTAL (IV) | 53 630.00 | 41 768.00 | | 53 630.00 |
EE Grand total (I to V) | 415 280.00 | 404 430.00 | | 415 280.00 |
EG Accrued income and payables due within one year | 53 630.00 | 41 768.00 | | 53 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 951.00 | |
GF Total Operating Expenses (II) | | | 1 951.00 | |
GG - OPERATING RESULT (I - II) | | | -1 951.00 | |
GL Other interest and similar income | | | 939.00 | |
GP Total financial income (V) | | | 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 939.00 | 555.00 | | 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 951.00 | 1 381.00 | | 1 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 012.00 | -826.00 | | -1 012.00 |
| |
| 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 | 346 990.00 | | | 346 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 346 990.00 | |
I4 DECREASES Grand Total | | | 346 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 346 990.00 | | | 346 990.00 |
| |
| 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 | 2 440.00 | 2 440.00 | | 2 440.00 |
8J Fixed Asset Liabilities and Related Accounts | 990.00 | 990.00 | | 990.00 |
VC Group and associates | 68 264.00 | 68 264.00 | | 68 264.00 |
VI Group and Associates | 50 200.00 | 50 200.00 | | 50 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 264.00 | 68 264.00 | | 68 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 630.00 | 53 630.00 | | 53 630.00 |
