| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 499.00 | | 15 499.00 | 15 499.00 |
BZ Other receivables | 14 460.00 | | 14 460.00 | 14 460.00 |
CF Cash and cash equivalents | 5 721.00 | | 5 721.00 | 5 721.00 |
CJ TOTAL (II) | 20 181.00 | | 20 181.00 | 20 181.00 |
CO Grand total (0 to V) | 35 680.00 | | 35 680.00 | 35 680.00 |
CU Other investments | 15 499.00 | | 15 499.00 | 15 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | | | 350.00 |
DH Retained earnings | 32 961.00 | | | 32 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 927.00 | 33 311.00 | | -2 927.00 |
DL TOTAL (I) | 33 884.00 | 36 811.00 | | 33 884.00 |
DX Trade payables and related accounts | 207.00 | 599.00 | | 207.00 |
EA Other liabilities | 1 589.00 | 1 589.00 | | 1 589.00 |
EC TOTAL (IV) | 1 796.00 | 2 188.00 | | 1 796.00 |
EE Grand total (I to V) | 35 680.00 | 38 999.00 | | 35 680.00 |
EG Accrued income and payables due within one year | 1 796.00 | 2 188.00 | | 1 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 927.00 | |
GF Total Operating Expenses (II) | | | 2 927.00 | |
GG - OPERATING RESULT (I - II) | | | -2 927.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 37 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 927.00 | 3 689.00 | | 2 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 927.00 | 33 311.00 | | -2 927.00 |
| |
| 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 | 15 499.00 | | | 15 499.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 499.00 | |
I4 DECREASES Grand Total | | | 15 499.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 499.00 | | | 15 499.00 |
| |
| 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 | 207.00 | 207.00 | | 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 589.00 | 1 589.00 | | 1 589.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 460.00 | 14 460.00 | | 14 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 460.00 | 14 460.00 | | 14 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 796.00 | 1 796.00 | | 1 796.00 |
