| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 132 769.00 | | 132 769.00 | 132 769.00 |
CF Cash and cash equivalents | 14 694.00 | | 14 694.00 | 14 694.00 |
CJ TOTAL (II) | 147 463.00 | | 147 463.00 | 147 463.00 |
CO Grand total (0 to V) | 147 463.00 | | 147 463.00 | 147 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 493.00 | -13 307.00 | | -14 493.00 |
DL TOTAL (I) | 135 507.00 | 136 693.00 | | 135 507.00 |
DP Provisions for Risks | 10 000.00 | 10 000.00 | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 1 956.00 | 1 956.00 | | 1 956.00 |
EC TOTAL (IV) | 1 956.00 | 1 956.00 | | 1 956.00 |
EE Grand total (I to V) | 147 463.00 | 148 649.00 | | 147 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 15 173.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 15 249.00 | |
GG - OPERATING RESULT (I - II) | | | -15 249.00 | |
GL Other interest and similar income | | | 756.00 | |
GP Total financial income (V) | | | 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 756.00 | 822.00 | | 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 249.00 | 14 129.00 | | 15 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 493.00 | -13 307.00 | | -14 493.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 10 000.00 | 10 000.00 | | 10 000.00 |
7C Grand total | 10 000.00 | 10 000.00 | | 10 000.00 |
| |
| 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 | 1 956.00 | 1 956.00 | | 1 956.00 |
VC Group and associates | 132 769.00 | | | 132 769.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 769.00 | 132 769.00 | | 132 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 956.00 | 1 956.00 | | 1 956.00 |
