| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 781.00 | | 9 781.00 | 9 781.00 |
CF Cash and cash equivalents | 48 734.00 | | 48 734.00 | 48 734.00 |
CJ TOTAL (II) | 48 734.00 | | 48 734.00 | 48 734.00 |
CO Grand total (0 to V) | 58 515.00 | | 58 515.00 | 58 515.00 |
CU Other investments | 9 781.00 | | 9 781.00 | 9 781.00 |
| |
| 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 | -82 327.00 | -42 531.00 | | -82 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 700.00 | -39 795.00 | | -35 700.00 |
DL TOTAL (I) | -117 027.00 | -81 327.00 | | -117 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 004.00 | 104 193.00 | | 157 004.00 |
DX Trade payables and related accounts | 18 538.00 | 19 648.00 | | 18 538.00 |
EC TOTAL (IV) | 175 542.00 | 123 841.00 | | 175 542.00 |
EE Grand total (I to V) | 58 515.00 | 42 515.00 | | 58 515.00 |
EG Accrued income and payables due within one year | 25 542.00 | 23 841.00 | | 25 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 32 889.00 | |
GF Total Operating Expenses (II) | | | 32 889.00 | |
GG - OPERATING RESULT (I - II) | | | -32 889.00 | |
GR Interest and similar expenses | | | 2 811.00 | |
GU Total financial expenses (VI) | | | 2 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 13.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 700.00 | 39 809.00 | | 35 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 700.00 | -39 795.00 | | -35 700.00 |
| |
| 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 | 9 781.00 | | | 9 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 781.00 | |
I4 DECREASES Grand Total | | | 9 781.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 781.00 | | | 9 781.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 157 004.00 | 7 004.00 | 150 000.00 | 157 004.00 |
8B Suppliers and Related Accounts | 18 538.00 | 18 538.00 | | 18 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 175 542.00 | 25 542.00 | 150 000.00 | 175 542.00 |
