| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 8 443.00 | | 8 443.00 | 8 443.00 |
CJ TOTAL (II) | 8 443.00 | | 8 443.00 | 8 443.00 |
CO Grand total (0 to V) | 28 443.00 | | 28 443.00 | 28 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 11 961.00 | 1 097.00 | | 11 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 850.00 | 10 864.00 | | -1 850.00 |
DL TOTAL (I) | 10 661.00 | 12 511.00 | | 10 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 480.00 | 21 480.00 | | 16 480.00 |
DX Trade payables and related accounts | 1 301.00 | 1 269.00 | | 1 301.00 |
DY Tax and social security liabilities | | 1 917.00 | | |
EC TOTAL (IV) | 17 781.00 | 24 666.00 | | 17 781.00 |
EE Grand total (I to V) | 28 443.00 | 37 178.00 | | 28 443.00 |
EI Including equity loans | 16 480.00 | | | 16 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 850.00 | |
GF Total Operating Expenses (II) | | | 1 850.00 | |
GG - OPERATING RESULT (I - II) | | | -1 850.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 917.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 15 320.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 850.00 | 4 456.00 | | 1 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 850.00 | 10 864.00 | | -1 850.00 |
| |
| 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 | 20 000.00 | | | 20 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 000.00 | |
I4 DECREASES Grand Total | | | 20 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 000.00 | | | 20 000.00 |
| |
| 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 | 1 301.00 | 1 301.00 | | 1 301.00 |
VI Group and Associates | 16 480.00 | 16 480.00 | | 16 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 781.00 | 17 781.00 | | 17 781.00 |
