| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 524.00 | | 1 524.00 | 1 524.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 3 604.00 | 990.00 | 2 614.00 | 3 604.00 |
BT Goods | 19 372.00 | | 19 372.00 | 19 372.00 |
BZ Other receivables | 2 130 212.00 | 730 760.00 | 1 399 452.00 | 2 130 212.00 |
CF Cash and cash equivalents | 237.00 | | 237.00 | 237.00 |
CJ TOTAL (II) | 2 149 821.00 | 730 760.00 | 1 419 061.00 | 2 149 821.00 |
CO Grand total (0 to V) | 2 153 425.00 | 731 750.00 | 1 421 675.00 | 2 153 425.00 |
CU Other investments | 1 980.00 | 990.00 | 990.00 | 1 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | | | 7 800.00 |
DD Legal reserve (1) | 780.00 | | | 780.00 |
DG Other reserves | 14 283.00 | | | 14 283.00 |
DH Retained earnings | 135 325.00 | | | 135 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 460.00 | | | -2 460.00 |
DL TOTAL (I) | 155 727.00 | | | 155 727.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 265 903.00 | | | 1 265 903.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
EC TOTAL (IV) | 1 265 948.00 | | | 1 265 948.00 |
EE Grand total (I to V) | 1 421 675.00 | | | 1 421 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109.00 | | 109.00 | 109.00 |
FJ Net sales | 109.00 | | 109.00 | 109.00 |
FR Total operating income (I) | | | 109.00 | |
FW Other purchases and external expenses | | | 571.00 | |
FX Taxes, duties, and similar payments | | | 243.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 815.00 | |
GG - OPERATING RESULT (I - II) | | | -706.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 776.00 | |
GP Total financial income (V) | | | 43 776.00 | |
GQ Financial allocations to depreciation and provisions | | | 45 530.00 | |
GU Total financial expenses (VI) | | | 45 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 885.00 | | | 43 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 345.00 | | | 46 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 460.00 | | | -2 460.00 |
| |
| 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 | 3 604.00 | | | 3 604.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 080.00 | |
I4 DECREASES Grand Total | | | 3 604.00 | |
IO DECREASES Total including other intangible assets | | | 1 524.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 524.00 | | | 1 524.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 080.00 | | | 2 080.00 |
| |
| 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 | 45.00 | 45.00 | | 45.00 |
VB VAT | 2 147.00 | | | 2 147.00 |
VC Group and associates | 2 128 065.00 | | | 2 128 065.00 |
VI Group and Associates | 1 265 903.00 | 1 265 903.00 | | 1 265 903.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 130 212.00 | 2 130 212.00 | | 2 130 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 265 948.00 | 1 265 948.00 | | 1 265 948.00 |
