| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 537.00 | 325.00 | 2 211.00 | 2 537.00 |
BJ TOTAL (I) | 52 537.00 | 325.00 | 52 211.00 | 52 537.00 |
BZ Other receivables | 70 668.00 | | 70 668.00 | 70 668.00 |
CF Cash and cash equivalents | 1 460.00 | | 1 460.00 | 1 460.00 |
CJ TOTAL (II) | 72 128.00 | | 72 128.00 | 72 128.00 |
CO Grand total (0 to V) | 124 665.00 | 325.00 | 124 339.00 | 124 665.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -441.00 | | | -441.00 |
DL TOTAL (I) | 1 559.00 | | | 1 559.00 |
DU Loans and Debts from Credit Institutions (3) | 120 000.00 | | | 120 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | | | 2 000.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
EC TOTAL (IV) | 122 780.00 | | | 122 780.00 |
EE Grand total (I to V) | 124 339.00 | | | 124 339.00 |
EG Accrued income and payables due within one year | 2 780.00 | | | 2 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 783.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 325.00 | |
GF Total Operating Expenses (II) | | | 1 108.00 | |
GG - OPERATING RESULT (I - II) | | | -1 108.00 | |
GL Other interest and similar income | | | 668.00 | |
GP Total financial income (V) | | | 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 668.00 | | | 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 108.00 | | | 1 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -441.00 | | | -441.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 325.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 325.00 | | |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
8B Suppliers and Related Accounts | 780.00 | 780.00 | | 780.00 |
UX Other trade receivables | 70 668.00 | 70 668.00 | | 70 668.00 |
VH Loans with a maturity of more than one year at origin | 120 000.00 | | 79 321.00 | 120 000.00 |
VK Loans repaid during the year | -120 000.00 | | | -120 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 668.00 | 70 668.00 | | 70 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 780.00 | 2 780.00 | 79 321.00 | 122 780.00 |
