| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 199 800.00 | | 199 800.00 | 199 800.00 |
BZ Other receivables | 2 702.00 | | 2 702.00 | 2 702.00 |
CF Cash and cash equivalents | 32 327.00 | | 32 327.00 | 32 327.00 |
CJ TOTAL (II) | 35 029.00 | | 35 029.00 | 35 029.00 |
CO Grand total (0 to V) | 234 829.00 | | 234 829.00 | 234 829.00 |
CU Other investments | 199 800.00 | | 199 800.00 | 199 800.00 |
| |
| 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 |
DH Retained earnings | -49 321.00 | -45 039.00 | | -49 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 358.00 | -4 281.00 | | -9 358.00 |
DL TOTAL (I) | -57 679.00 | -48 321.00 | | -57 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 249.00 | 278 610.00 | | 291 249.00 |
DX Trade payables and related accounts | 1 260.00 | 1 200.00 | | 1 260.00 |
EC TOTAL (IV) | 292 509.00 | 279 810.00 | | 292 509.00 |
EE Grand total (I to V) | 234 829.00 | 231 489.00 | | 234 829.00 |
EG Accrued income and payables due within one year | 1 259.00 | 1 199.00 | | 1 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 1 719.00 | |
GF Total Operating Expenses (II) | | | 1 719.00 | |
GG - OPERATING RESULT (I - II) | | | 3 280.00 | |
GR Interest and similar expenses | | | 12 638.00 | |
GU Total financial expenses (VI) | | | 12 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 5 000.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 358.00 | 9 281.00 | | 14 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 358.00 | -4 281.00 | | -9 358.00 |
| |
| 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 | 199 800.00 | | | 199 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 199 800.00 | |
I4 DECREASES Grand Total | | | 199 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 199 800.00 | | | 199 800.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 291 250.00 | | | 291 250.00 |
8B Suppliers and Related Accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
VB VAT | 2 703.00 | 2 703.00 | | 2 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 703.00 | 2 703.00 | | 2 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 510.00 | 1 260.00 | | 292 510.00 |
