| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 500.00 | 31 000.00 | 119 500.00 | 150 500.00 |
BZ Other receivables | 26 883.00 | | 26 883.00 | 26 883.00 |
CF Cash and cash equivalents | 2 731.00 | | 2 731.00 | 2 731.00 |
CJ TOTAL (II) | 29 615.00 | | 29 615.00 | 29 615.00 |
CO Grand total (0 to V) | 180 115.00 | 31 000.00 | 149 115.00 | 180 115.00 |
CU Other investments | 150 500.00 | 31 000.00 | 119 500.00 | 150 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 000.00 | | | 151 000.00 |
DD Legal reserve (1) | 310.00 | | | 310.00 |
DG Other reserves | 5 894.00 | | | 5 894.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 179.00 | | | -16 179.00 |
DL TOTAL (I) | 141 024.00 | | | 141 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 845.00 | | | 6 845.00 |
DX Trade payables and related accounts | 1 245.00 | | | 1 245.00 |
EC TOTAL (IV) | 8 090.00 | | | 8 090.00 |
EE Grand total (I to V) | 149 115.00 | | | 149 115.00 |
EG Accrued income and payables due within one year | 8 090.00 | | | 8 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 638.00 | |
GF Total Operating Expenses (II) | | | 2 638.00 | |
GG - OPERATING RESULT (I - II) | | | -2 638.00 | |
GL Other interest and similar income | | | 458.00 | |
GP Total financial income (V) | | | 458.00 | |
GQ Financial allocations to depreciation and provisions | | | 14 000.00 | |
GU Total financial expenses (VI) | | | 14 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 458.00 | | | 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 638.00 | | | 16 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 179.00 | | | -16 179.00 |
| |
| 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 | 150 500.00 | | | 150 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 500.00 | |
I4 DECREASES Grand Total | | | 150 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 500.00 | | | 150 500.00 |
| |
| 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 | 1 245.00 | 1 245.00 | | 1 245.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 845.00 | 6 845.00 | | 6 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 883.00 | 26 883.00 | | 26 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 091.00 | 8 091.00 | | 8 091.00 |
