| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 103 999.00 | | 103 999.00 | 103 999.00 |
CF Cash and cash equivalents | 102 593.00 | | 102 593.00 | 102 593.00 |
CJ TOTAL (II) | 102 593.00 | | 102 593.00 | 102 593.00 |
CO Grand total (0 to V) | 206 592.00 | | 206 592.00 | 206 592.00 |
CU Other investments | 103 999.00 | | 103 999.00 | 103 999.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 99 866.00 | | | 99 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 796.00 | 99 966.00 | | -2 796.00 |
DL TOTAL (I) | 98 170.00 | 100 966.00 | | 98 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 882.00 | 104 883.00 | | 105 882.00 |
DX Trade payables and related accounts | 2 540.00 | 2 640.00 | | 2 540.00 |
DY Tax and social security liabilities | | 38.00 | | |
EC TOTAL (IV) | 108 422.00 | 107 561.00 | | 108 422.00 |
EE Grand total (I to V) | 206 592.00 | 208 527.00 | | 206 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 796.00 | |
GF Total Operating Expenses (II) | | | 2 796.00 | |
GG - OPERATING RESULT (I - II) | | | -2 796.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 38.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 105 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 796.00 | 5 034.00 | | 2 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 796.00 | 99 966.00 | | -2 796.00 |
| |
| 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 | 103 000.00 | | 999.00 | 103 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 103 999.00 | |
I4 DECREASES Grand Total | | | 103 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 103 000.00 | | 999.00 | 103 000.00 |
| |
| 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 | 105 882.00 | 105 882.00 | | 105 882.00 |
8B Suppliers and Related Accounts | 2 540.00 | 2 540.00 | | 2 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 422.00 | 108 422.00 | | 108 422.00 |
