| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 630.00 | 22.00 | 608.00 | 630.00 |
BJ TOTAL (I) | 3 627.00 | 22.00 | 3 605.00 | 3 627.00 |
BZ Other receivables | 51 051.00 | | 51 051.00 | 51 051.00 |
CF Cash and cash equivalents | 1 371.00 | | 1 371.00 | 1 371.00 |
CJ TOTAL (II) | 52 422.00 | | 52 422.00 | 52 422.00 |
CO Grand total (0 to V) | 56 049.00 | 22.00 | 56 027.00 | 56 049.00 |
CU Other investments | 2 997.00 | | 2 997.00 | 2 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -272.00 | | | -272.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -126.00 | -272.00 | | -126.00 |
DL TOTAL (I) | 602.00 | 728.00 | | 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 697.00 | 1 344.00 | | 53 697.00 |
DX Trade payables and related accounts | 1 728.00 | | | 1 728.00 |
EC TOTAL (IV) | 55 425.00 | 1 344.00 | | 55 425.00 |
EE Grand total (I to V) | 56 027.00 | 2 072.00 | | 56 027.00 |
EG Accrued income and payables due within one year | 55 425.00 | 1 344.00 | | 55 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 789.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22.00 | |
GF Total Operating Expenses (II) | | | 2 811.00 | |
GG - OPERATING RESULT (I - II) | | | -2 811.00 | |
GL Other interest and similar income | | | 485.00 | |
GP Total financial income (V) | | | 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 200.00 | 1 500.00 | | 2 200.00 |
HD Total exceptional income (VII) | 2 200.00 | 1 500.00 | | 2 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 200.00 | 1 500.00 | | 2 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 685.00 | 1 500.00 | | 2 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 811.00 | 1 772.00 | | 2 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -126.00 | -272.00 | | -126.00 |
| |
| 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 | 1 998.00 | | 1 629.00 | 1 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 997.00 | |
I4 DECREASES Grand Total | | | 3 627.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 630.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 630.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 998.00 | | 999.00 | 1 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 22.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 22.00 | | |
| |
| 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 | 1 728.00 | 1 728.00 | | 1 728.00 |
VB VAT | 73.00 | 73.00 | | 73.00 |
VC Group and associates | 50 978.00 | 50 978.00 | | 50 978.00 |
VI Group and Associates | 53 697.00 | 53 697.00 | | 53 697.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 051.00 | 51 051.00 | | 51 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 425.00 | 55 425.00 | | 55 425.00 |
