| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 000.00 | | 40 000.00 | 40 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 24 092.00 | | 24 092.00 | 24 092.00 |
CJ TOTAL (II) | 24 092.00 | | 24 092.00 | 24 092.00 |
CO Grand total (0 to V) | 64 092.00 | | 64 092.00 | 64 092.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 2 378.00 | 2 378.00 | | 2 378.00 |
DH Retained earnings | 12 938.00 | 16 329.00 | | 12 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 132.00 | -3 391.00 | | -3 132.00 |
DL TOTAL (I) | 62 184.00 | 65 316.00 | | 62 184.00 |
DX Trade payables and related accounts | 1 908.00 | 2 580.00 | | 1 908.00 |
DY Tax and social security liabilities | | 147.00 | | |
EA Other liabilities | | 2 580.00 | | |
EC TOTAL (IV) | 1 908.00 | 5 307.00 | | 1 908.00 |
EE Grand total (I to V) | 64 092.00 | 70 623.00 | | 64 092.00 |
EG Accrued income and payables due within one year | 1 908.00 | 5 307.00 | | 1 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 31.00 | |
FR Total operating income (I) | | | 31.00 | |
FW Other purchases and external expenses | | | 2 378.00 | |
FX Taxes, duties, and similar payments | | | -147.00 | |
GE Other Expenses | | | 932.00 | |
GF Total Operating Expenses (II) | | | 3 163.00 | |
GG - OPERATING RESULT (I - II) | | | -3 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31.00 | | | 31.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 163.00 | 3 391.00 | | 3 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 132.00 | -3 391.00 | | -3 132.00 |
| |
| 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 | 40 000.00 | | | 40 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 000.00 | |
I4 DECREASES Grand Total | | | 40 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 000.00 | | | 40 000.00 |
| |
| 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 | 1 908.00 | 1 908.00 | | 1 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 908.00 | 1 908.00 | | 1 908.00 |
