| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 656.00 | | 656.00 | 656.00 |
CF Cash and cash equivalents | 149.00 | | 149.00 | 149.00 |
CJ TOTAL (II) | 805.00 | | 805.00 | 805.00 |
CO Grand total (0 to V) | 30 805.00 | | 30 805.00 | 30 805.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 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 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -2.00 | | | -2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | -2.00 | | |
DL TOTAL (I) | 999.00 | 998.00 | | 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 869.00 | 29 816.00 | | 25 869.00 |
DX Trade payables and related accounts | 3 936.00 | 1 830.00 | | 3 936.00 |
EC TOTAL (IV) | 29 805.00 | 31 646.00 | | 29 805.00 |
EE Grand total (I to V) | 30 805.00 | 32 645.00 | | 30 805.00 |
EG Accrued income and payables due within one year | 29 805.00 | 31 646.00 | | 29 805.00 |
EI Including equity loans | 25 869.00 | | | 25 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 698.00 | |
GE Other Expenses | | | 2 191.00 | |
GF Total Operating Expenses (II) | | | 7 889.00 | |
GG - OPERATING RESULT (I - II) | | | -7 889.00 | |
GR Interest and similar expenses | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 890.00 | 3 090.00 | | 7 890.00 |
HD Total exceptional income (VII) | 7 890.00 | 3 090.00 | | 7 890.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 890.00 | 3 090.00 | | 7 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 890.00 | 3 090.00 | | 7 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 889.00 | 3 092.00 | | 7 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -2.00 | | |
| |
| 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 | 30 000.00 | | | 30 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 30 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 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 | 3 936.00 | 3 936.00 | | 3 936.00 |
VB VAT | 656.00 | 656.00 | | 656.00 |
VI Group and Associates | 25 870.00 | 25 870.00 | | 25 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 656.00 | 656.00 | | 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 806.00 | 29 806.00 | | 29 806.00 |
