| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 554.00 | | 554.00 | 554.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 41 228.00 | | 41 228.00 | 41 228.00 |
CJ TOTAL (II) | 41 782.00 | | 41 782.00 | 41 782.00 |
CO Grand total (0 to V) | 42 782.00 | | 42 782.00 | 42 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 500.00 | 77 500.00 | | 77 500.00 |
DH Retained earnings | -42 227.00 | -40 222.00 | | -42 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 677.00 | -2 004.00 | | -1 677.00 |
DL TOTAL (I) | 33 594.00 | 35 272.00 | | 33 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 238.00 | 7 153.00 | | 7 238.00 |
DX Trade payables and related accounts | 1 950.00 | 6 600.00 | | 1 950.00 |
EC TOTAL (IV) | 9 188.00 | 13 753.00 | | 9 188.00 |
EE Grand total (I to V) | 42 782.00 | 49 025.00 | | 42 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 775.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 775.00 | |
GG - OPERATING RESULT (I - II) | | | -2 775.00 | |
GL Other interest and similar income | | | 1 182.00 | |
GP Total financial income (V) | | | 1 182.00 | |
GR Interest and similar expenses | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 182.00 | 1 182.00 | | 1 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 860.00 | 3 187.00 | | 2 860.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 677.00 | -2 004.00 | | -1 677.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I4 DECREASES Grand Total | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 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 | 7 238.00 | | | 7 238.00 |
8B Suppliers and Related Accounts | 1 950.00 | 1 950.00 | | 1 950.00 |
VB VAT | 554.00 | 554.00 | | 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 554.00 | 554.00 | | 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 188.00 | 1 950.00 | | 9 188.00 |
