| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 88 875.00 | | 88 875.00 | 88 875.00 |
BJ TOTAL (I) | 88 875.00 | | 88 875.00 | 88 875.00 |
BZ Other receivables | 12 879.00 | | 12 879.00 | 12 879.00 |
CF Cash and cash equivalents | 9 659.00 | | 9 659.00 | 9 659.00 |
CJ TOTAL (II) | 22 538.00 | | 22 538.00 | 22 538.00 |
CO Grand total (0 to V) | 111 412.00 | | 111 412.00 | 111 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800.00 | | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 647.00 | | | -20 647.00 |
DL TOTAL (I) | -19 847.00 | | | -19 847.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 318.00 | | | 90 318.00 |
DX Trade payables and related accounts | 20 700.00 | | | 20 700.00 |
DY Tax and social security liabilities | 20 242.00 | | | 20 242.00 |
EC TOTAL (IV) | 131 260.00 | | | 131 260.00 |
EE Grand total (I to V) | 111 412.00 | | | 111 412.00 |
EG Accrued income and payables due within one year | 131 260.00 | | | 131 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 405.00 | |
GF Total Operating Expenses (II) | | | 405.00 | |
GG - OPERATING RESULT (I - II) | | | -405.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -405.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 242.00 | | | 20 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 647.00 | | | 20 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 647.00 | | | -20 647.00 |
| |
| 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 | | | 88 875.00 | |
I4 DECREASES Grand Total | | | 88 875.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 875.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 88 875.00 | |
| |
| 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 | 20 700.00 | 20 700.00 | | 20 700.00 |
8E Income Taxes | 20 242.00 | 20 242.00 | | 20 242.00 |
VI Group and Associates | 90 318.00 | 90 318.00 | | 90 318.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 879.00 | 12 879.00 | | 12 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 879.00 | 12 879.00 | | 12 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 260.00 | 131 260.00 | | 131 260.00 |
