| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 625.00 | | 7 625.00 | 7 625.00 |
BZ Other receivables | 4 530.00 | | 4 530.00 | 4 530.00 |
CF Cash and cash equivalents | 705.00 | | 705.00 | 705.00 |
CJ TOTAL (II) | 5 235.00 | | 5 235.00 | 5 235.00 |
CO Grand total (0 to V) | 12 860.00 | | 12 860.00 | 12 860.00 |
CU Other investments | 7 625.00 | | 7 625.00 | 7 625.00 |
| |
| 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 | -351 383.00 | -343 438.00 | | -351 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 051.00 | -7 946.00 | | -8 051.00 |
DL TOTAL (I) | -351 934.00 | -343 883.00 | | -351 934.00 |
DV Miscellaneous Loans and Financial Debts (4) | 361 624.00 | 363 462.00 | | 361 624.00 |
DX Trade payables and related accounts | 3 120.00 | | | 3 120.00 |
DY Tax and social security liabilities | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 364 794.00 | 363 512.00 | | 364 794.00 |
EE Grand total (I to V) | 12 860.00 | 19 629.00 | | 12 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 814.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 889.00 | |
GG - OPERATING RESULT (I - II) | | | -5 889.00 | |
GR Interest and similar expenses | | | 2 162.00 | |
GU Total financial expenses (VI) | | | 2 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 051.00 | 7 946.00 | | 8 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 051.00 | -7 946.00 | | -8 051.00 |
| |
| 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 | 7 625.00 | | | 7 625.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 625.00 | |
I4 DECREASES Grand Total | | | 7 625.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 625.00 | | | 7 625.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
CY DEPRECIATION Start-up, development, or research expenses | | | 151.00 | |
PE DEPRECIATION Total including other intangible assets | | | 151.00 | |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
VB VAT | 4 530.00 | | | 4 530.00 |
VI Group and Associates | 361 624.00 | 361 624.00 | | 361 624.00 |
VQ Other Taxes, Duties, and Similar Debts | 50.00 | 50.00 | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 530.00 | | 4 530.00 | 4 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 364 794.00 | 364 794.00 | | 364 794.00 |
