| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 55 001.00 | 55 001.00 | | 55 001.00 |
BZ Other receivables | 202.00 | | 202.00 | 202.00 |
CF Cash and cash equivalents | 82.00 | | 82.00 | 82.00 |
CJ TOTAL (II) | 283.00 | | 283.00 | 283.00 |
CO Grand total (0 to V) | 55 284.00 | 55 001.00 | 283.00 | 55 284.00 |
CU Other investments | 55 001.00 | 55 001.00 | | 55 001.00 |
| |
| 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 | -1 549.00 | | | -1 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -95 923.00 | | | -95 923.00 |
DL TOTAL (I) | -96 472.00 | | | -96 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 631.00 | | | 96 631.00 |
DX Trade payables and related accounts | 125.00 | | | 125.00 |
EC TOTAL (IV) | 96 756.00 | | | 96 756.00 |
EE Grand total (I to V) | 283.00 | | | 283.00 |
EG Accrued income and payables due within one year | 125.00 | | | 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 547.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 548.00 | |
GG - OPERATING RESULT (I - II) | | | -548.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GQ Financial allocations to depreciation and provisions | | | 55 001.00 | |
GR Interest and similar expenses | | | 374.00 | |
GU Total financial expenses (VI) | | | 55 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 40 000.00 | | | 40 000.00 |
HH Total exceptional expenses (VIII) | 40 000.00 | | | 40 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40 000.00 | | | -40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 923.00 | | | 95 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -95 923.00 | | | -95 923.00 |
| |
| 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 | 95 001.00 | | | 95 001.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 55 001.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 55 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 001.00 | | | 95 001.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 55 001.00 | | |
7C Grand total | | 55 001.00 | | |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 125.00 | 125.00 | | 125.00 |
VB VAT | 202.00 | 202.00 | | 202.00 |
VI Group and Associates | 96 631.00 | | 96 631.00 | 96 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202.00 | 202.00 | | 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 756.00 | 125.00 | 96 631.00 | 96 756.00 |
