| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 430 000.00 | | 430 000.00 | 430 000.00 |
BZ Other receivables | 568 479.00 | | 568 479.00 | 568 479.00 |
CF Cash and cash equivalents | 124.00 | | 124.00 | 124.00 |
CJ TOTAL (II) | 568 603.00 | | 568 603.00 | 568 603.00 |
CO Grand total (0 to V) | 998 603.00 | | 998 603.00 | 998 603.00 |
CU Other investments | 430 000.00 | | 430 000.00 | 430 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -1 820.00 | | | -1 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 017.00 | -1 820.00 | | -1 017.00 |
DL TOTAL (I) | 997 163.00 | 998 180.00 | | 997 163.00 |
DX Trade payables and related accounts | 1 440.00 | 1 365.00 | | 1 440.00 |
EC TOTAL (IV) | 1 440.00 | 1 365.00 | | 1 440.00 |
EE Grand total (I to V) | 998 603.00 | 999 545.00 | | 998 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
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 | | | 892.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 1 018.00 | |
GG - OPERATING RESULT (I - II) | | | -1 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 018.00 | 1 821.00 | | 1 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 017.00 | -1 820.00 | | -1 017.00 |
| |
| 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 | 430 000.00 | | | 430 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 430 000.00 | |
I4 DECREASES Grand Total | | | 430 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 430 000.00 | | | 430 000.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
VB VAT | 479.00 | | | 479.00 |
VC Group and associates | 568 000.00 | | | 568 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 568 479.00 | 568 479.00 | | 568 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 440.00 | 1 440.00 | | 1 440.00 |
