| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 101 397.00 | | 101 397.00 | 101 397.00 |
CF Cash and cash equivalents | 2 054.00 | | 2 054.00 | 2 054.00 |
CJ TOTAL (II) | 103 451.00 | | 103 451.00 | 103 451.00 |
CO Grand total (0 to V) | 103 501.00 | | 103 501.00 | 103 501.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -79 764.00 | -126 454.00 | | -79 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 183.00 | 46 690.00 | | -3 183.00 |
DL TOTAL (I) | -75 447.00 | -72 264.00 | | -75 447.00 |
DU Loans and Debts from Credit Institutions (3) | | 773.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 176 889.00 | 70 418.00 | | 176 889.00 |
DX Trade payables and related accounts | 2 059.00 | 1 920.00 | | 2 059.00 |
EC TOTAL (IV) | 178 948.00 | 73 111.00 | | 178 948.00 |
EE Grand total (I to V) | 103 501.00 | 847.00 | | 103 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 735.00 | |
GF Total Operating Expenses (II) | | | 2 735.00 | |
GG - OPERATING RESULT (I - II) | | | -2 735.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 23.00 | |
GR Interest and similar expenses | | | 471.00 | |
GU Total financial expenses (VI) | | | 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23.00 | 50 000.00 | | 23.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 206.00 | 3 310.00 | | 3 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 183.00 | 46 690.00 | | -3 183.00 |
| |
| 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 | | | 50.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 50.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 50.00 | |
| |
| 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 | 2 059.00 | 2 059.00 | | 2 059.00 |
VB VAT | 1 374.00 | 1 374.00 | | 1 374.00 |
VC Group and associates | 100 023.00 | 100 023.00 | | 100 023.00 |
VI Group and Associates | 176 889.00 | 176 889.00 | | 176 889.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 397.00 | 101 397.00 | | 101 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 948.00 | 178 948.00 | | 178 948.00 |
