| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 3 822.00 | | 3 822.00 | 3 822.00 |
CF Cash and cash equivalents | 1 910.00 | | 1 910.00 | 1 910.00 |
CJ TOTAL (II) | 5 732.00 | | 5 732.00 | 5 732.00 |
CO Grand total (0 to V) | 5 732.00 | | 5 732.00 | 5 732.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -19 388.00 | -15 960.00 | | -19 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 239.00 | -3 428.00 | | -2 239.00 |
DL TOTAL (I) | -20 627.00 | -18 388.00 | | -20 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 472.00 | 17 872.00 | | 21 472.00 |
DX Trade payables and related accounts | 4 887.00 | 6 895.00 | | 4 887.00 |
EC TOTAL (IV) | 26 359.00 | 24 767.00 | | 26 359.00 |
EE Grand total (I to V) | 5 732.00 | 6 379.00 | | 5 732.00 |
EI Including equity loans | 21 472.00 | | | 21 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 327.00 | |
GF Total Operating Expenses (II) | | | 1 327.00 | |
GG - OPERATING RESULT (I - II) | | | -1 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 913.00 | | | 913.00 |
HH Total exceptional expenses (VIII) | 913.00 | | | 913.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -912.00 | | | -912.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 240.00 | 3 428.00 | | 2 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 239.00 | -3 428.00 | | -2 239.00 |
| |
| 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 | 913.00 | | | 913.00 |
I3 DECREASES Total Financial Fixed Assets | | | 913.00 | |
I4 DECREASES Grand Total | | | 913.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 913.00 | | | 913.00 |
| |
| 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 | 4 887.00 | 4 887.00 | | 4 887.00 |
VB VAT | 3 821.00 | 3 821.00 | | 3 821.00 |
VI Group and Associates | 21 472.00 | 21 472.00 | | 21 472.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 822.00 | 3 822.00 | | 3 822.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 359.00 | 26 359.00 | | 26 359.00 |
