| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 118 860.00 | | 118 860.00 | 118 860.00 |
BX Customers and related accounts | | 1.00 | | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 118 860.00 | | 118 860.00 | 118 860.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 118 860.00 | | 118 860.00 | 118 860.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 119 860.00 | 119 860.00 | | 119 860.00 |
DH Retained earnings | -22 991.00 | -16 771.00 | | -22 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 331.00 | -6 221.00 | | -6 331.00 |
DL TOTAL (I) | 90 538.00 | 96 869.00 | | 90 538.00 |
DU Loans and Debts from Credit Institutions (3) | 88.00 | | | 88.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 781.00 | 17 086.00 | | 22 781.00 |
DX Trade payables and related accounts | 5 454.00 | 5 296.00 | | 5 454.00 |
DY Tax and social security liabilities | | 152.00 | | |
EB Prepaid income (2) | 1.00 | | | 1.00 |
EC TOTAL (IV) | 28 322.00 | 22 382.00 | | 28 322.00 |
EE Grand total (I to V) | 118 860.00 | 119 250.00 | | 118 860.00 |
EG Accrued income and payables due within one year | 28 322.00 | 22 382.00 | | 28 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 331.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 331.00 | |
GG - OPERATING RESULT (I - II) | | | -6 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 331.00 | 6 221.00 | | 6 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 331.00 | -6 221.00 | | -6 331.00 |
| |
| 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 | 118 860.00 | | | 118 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 118 860.00 | |
I4 DECREASES Grand Total | | | 118 860.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 118 860.00 | | | 118 860.00 |
| |
| 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 | 5 296.00 | 5 296.00 | | 5 296.00 |
VI Group and Associates | 17 086.00 | 17 086.00 | | 17 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 382.00 | 22 382.00 | | 22 382.00 |
