| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 270.00 | 4 270.00 | | 4 270.00 |
BJ TOTAL (I) | 85 515.00 | 30 756.00 | 54 759.00 | 85 515.00 |
BZ Other receivables | 349.00 | | 349.00 | 349.00 |
CF Cash and cash equivalents | 2 008.00 | | 2 008.00 | 2 008.00 |
CJ TOTAL (II) | 2 357.00 | | 2 357.00 | 2 357.00 |
CO Grand total (0 to V) | 87 873.00 | 30 756.00 | 57 116.00 | 87 873.00 |
CU Other investments | 81 245.00 | 26 485.00 | 54 759.00 | 81 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -10 213.00 | -8 899.00 | | -10 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 309.00 | -1 314.00 | | -2 309.00 |
DL TOTAL (I) | 42 476.00 | 44 786.00 | | 42 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 559.00 | 12 559.00 | | 12 559.00 |
DX Trade payables and related accounts | 2 077.00 | 2 016.00 | | 2 077.00 |
DY Tax and social security liabilities | 3.00 | | | 3.00 |
EC TOTAL (IV) | 14 639.00 | 14 575.00 | | 14 639.00 |
EE Grand total (I to V) | 57 116.00 | 59 362.00 | | 57 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 790.00 | |
GF Total Operating Expenses (II) | | | 1 790.00 | |
GG - OPERATING RESULT (I - II) | | | -1 790.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 519.00 | |
GU Total financial expenses (VI) | | | 519.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -519.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 628.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 309.00 | 1 942.00 | | 2 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 309.00 | -1 314.00 | | -2 309.00 |
| |
| 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 | 85 516.00 | | | 85 516.00 |
I3 DECREASES Total Financial Fixed Assets | | | 81 246.00 | |
I4 DECREASES Grand Total | | | 85 516.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 270.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 270.00 | | | 4 270.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 246.00 | | | 81 246.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 270.00 | | | 4 270.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 270.00 | | | 4 270.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 25 967.00 | 519.00 | | 25 967.00 |
7C Grand total | 25 967.00 | 519.00 | | 25 967.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 519.00 | | |
| |
| 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 | 2 077.00 | 2 077.00 | | 2 077.00 |
VB VAT | 349.00 | | | 349.00 |
VI Group and Associates | 12 560.00 | 12 560.00 | | 12 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 349.00 | 349.00 | | 349.00 |
VW VAT | 3.00 | 3.00 | | 3.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 640.00 | 14 640.00 | | 14 640.00 |
