| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 304 000.00 | 361 504.00 | 942 496.00 | 1 304 000.00 |
BZ Other receivables | 832.00 | | 832.00 | 832.00 |
CF Cash and cash equivalents | 85 097.00 | | 85 097.00 | 85 097.00 |
CJ TOTAL (II) | 85 929.00 | | 85 929.00 | 85 929.00 |
CO Grand total (0 to V) | 1 389 929.00 | 361 504.00 | 1 028 426.00 | 1 389 929.00 |
CU Other investments | 1 304 000.00 | 361 504.00 | 942 496.00 | 1 304 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 404 000.00 | 1 404 000.00 | | 1 404 000.00 |
DH Retained earnings | -187 891.00 | -12 434.00 | | -187 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -189 243.00 | -175 457.00 | | -189 243.00 |
DL TOTAL (I) | 1 026 866.00 | 1 216 109.00 | | 1 026 866.00 |
DX Trade payables and related accounts | 1 560.00 | 1 596.00 | | 1 560.00 |
EC TOTAL (IV) | 1 560.00 | 1 596.00 | | 1 560.00 |
EE Grand total (I to V) | 1 028 426.00 | 1 217 705.00 | | 1 028 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 428.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 428.00 | |
GG - OPERATING RESULT (I - II) | | | -1 428.00 | |
GQ Financial allocations to depreciation and provisions | | | 187 816.00 | |
GU Total financial expenses (VI) | | | 187 816.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -187 816.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -189 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 243.00 | 175 457.00 | | 189 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -189 243.00 | -175 457.00 | | -189 243.00 |
| |
| 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 | 1 304 000.00 | | | 1 304 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 304 000.00 | |
I4 DECREASES Grand Total | | | 1 304 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 304 000.00 | | | 1 304 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 173 688.00 | 187 816.00 | | 173 688.00 |
7C Grand total | 173 688.00 | 187 816.00 | | 173 688.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
VB VAT | 832.00 | | | 832.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 832.00 | 832.00 | | 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 560.00 | 1 560.00 | | 1 560.00 |
