| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 448.00 | | 448.00 | 448.00 |
CF Cash and cash equivalents | 728.00 | | 728.00 | 728.00 |
CJ TOTAL (II) | 1 176.00 | | 1 176.00 | 1 176.00 |
CO Grand total (0 to V) | 7 176.00 | | 7 176.00 | 7 176.00 |
CU Other investments | 6 000.00 | | 6 000.00 | 6 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -12 904.00 | | | -12 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 242.00 | | | -12 242.00 |
DL TOTAL (I) | -24 146.00 | | | -24 146.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 599.00 | | | 30 599.00 |
DX Trade payables and related accounts | 723.00 | | | 723.00 |
EC TOTAL (IV) | 31 322.00 | | | 31 322.00 |
EE Grand total (I to V) | 7 176.00 | | | 7 176.00 |
EG Accrued income and payables due within one year | 31 322.00 | | | 31 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 015.00 | |
FX Taxes, duties, and similar payments | | | 1 443.00 | |
FZ Social Security Contributions | | | -1 262.00 | |
GF Total Operating Expenses (II) | | | 12 197.00 | |
GG - OPERATING RESULT (I - II) | | | -12 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 242.00 | | | 12 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 242.00 | | | -12 242.00 |
| |
| 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 | 6 000.00 | | | 6 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000.00 | |
I4 DECREASES Grand Total | | | 6 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 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 | 724.00 | 724.00 | | 724.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 599.00 | 30 599.00 | | 30 599.00 |
VP Miscellaneous | 448.00 | | | 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 448.00 | 448.00 | | 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 323.00 | 31 323.00 | | 31 323.00 |
