| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 318 889.00 | | 1 318 889.00 | 1 318 889.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CH Prepaid expenses | 1 316.00 | | 1 316.00 | 1 316.00 |
CJ TOTAL (II) | 1 333.00 | | 1 333.00 | 1 333.00 |
CO Grand total (0 to V) | 1 320 222.00 | | 1 320 222.00 | 1 320 222.00 |
CU Other investments | 1 318 889.00 | | 1 318 889.00 | 1 318 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 703 968.00 | | | 703 968.00 |
DD Legal reserve (1) | 67 075.00 | | | 67 075.00 |
DE Statutory or contractual reserves | 510 550.00 | | | 510 550.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 370.00 | | | -3 370.00 |
DL TOTAL (I) | 1 278 222.00 | | | 1 278 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 031.00 | | | 34 031.00 |
DX Trade payables and related accounts | 1 944.00 | | | 1 944.00 |
DY Tax and social security liabilities | 5 421.00 | | | 5 421.00 |
EA Other liabilities | 604.00 | | | 604.00 |
EC TOTAL (IV) | 42 000.00 | | | 42 000.00 |
EE Grand total (I to V) | 1 320 222.00 | | | 1 320 222.00 |
EG Accrued income and payables due within one year | 42 000.00 | | | 42 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 821.00 | |
FX Taxes, duties, and similar payments | | | 235.00 | |
GF Total Operating Expenses (II) | | | 5 056.00 | |
GG - OPERATING RESULT (I - II) | | | -5 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 686.00 | | | -1 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 370.00 | | | 3 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 370.00 | | | -3 370.00 |
| |
| 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 | 1 317 581.00 | | 1 308.00 | 1 317 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 318 889.00 | |
I4 DECREASES Grand Total | | | 1 318 889.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 317 581.00 | | 1 308.00 | 1 317 581.00 |
| |
| 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 | 1 944.00 | 1 944.00 | | 1 944.00 |
8E Income Taxes | 5 421.00 | 5 421.00 | | 5 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 604.00 | 604.00 | | 604.00 |
VI Group and Associates | 34 031.00 | 34 031.00 | | 34 031.00 |
VS Prepaid expenses | 1 316.00 | | | 1 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 316.00 | 1 316.00 | | 1 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 000.00 | 42 000.00 | | 42 000.00 |
