| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 24 450.00 | | 24 450.00 | 24 450.00 |
BZ Other receivables | 4 215.00 | | 4 215.00 | 4 215.00 |
CF Cash and cash equivalents | 1 041.00 | | 1 041.00 | 1 041.00 |
CJ TOTAL (II) | 5 256.00 | | 5 256.00 | 5 256.00 |
CO Grand total (0 to V) | 29 706.00 | | 29 706.00 | 29 706.00 |
CU Other investments | 24 300.00 | | 24 300.00 | 24 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DB Share, merger, contribution premiums, etc. | 427 491.00 | | | 427 491.00 |
DH Retained earnings | -406 480.00 | | | -406 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 270.00 | | | -6 270.00 |
DL TOTAL (I) | 15 741.00 | | | 15 741.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 483.00 | | | 13 483.00 |
DX Trade payables and related accounts | 483.00 | | | 483.00 |
EC TOTAL (IV) | 13 966.00 | | | 13 966.00 |
EE Grand total (I to V) | 29 706.00 | | | 29 706.00 |
EG Accrued income and payables due within one year | 13 966.00 | | | 13 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 000.00 | | 1 000.00 | 1 000.00 |
FJ Net sales | 1 000.00 | | 1 000.00 | 1 000.00 |
FR Total operating income (I) | | | 1 000.00 | |
FW Other purchases and external expenses | | | 12 042.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 12 118.00 | |
GG - OPERATING RESULT (I - II) | | | -11 117.00 | |
GL Other interest and similar income | | | 10 922.00 | |
GP Total financial income (V) | | | 10 922.00 | |
GR Interest and similar expenses | | | 6 075.00 | |
GU Total financial expenses (VI) | | | 6 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 922.00 | | | 11 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 192.00 | | | 18 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 270.00 | | | -6 270.00 |
| |
| 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 | 150.00 | | 24 300.00 | 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 450.00 | |
I4 DECREASES Grand Total | | | 24 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | 24 300.00 | 150.00 |
| |
| 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 | 483.00 | 483.00 | | 483.00 |
VB VAT | 4 215.00 | | 4 215.00 | 4 215.00 |
VI Group and Associates | 13 483.00 | 13 483.00 | | 13 483.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 215.00 | | 4 215.00 | 4 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 966.00 | 13 966.00 | | 13 966.00 |
