| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 424 856.00 | | 424 856.00 | 424 856.00 |
BZ Other receivables | 61 417.00 | | 61 417.00 | 61 417.00 |
CF Cash and cash equivalents | 161.00 | | 161.00 | 161.00 |
CJ TOTAL (II) | 61 578.00 | | 61 578.00 | 61 578.00 |
CO Grand total (0 to V) | 486 434.00 | | 486 434.00 | 486 434.00 |
CU Other investments | 424 856.00 | | 424 856.00 | 424 856.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | | | 530 000.00 |
DH Retained earnings | -55 977.00 | | | -55 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 813.00 | | | -2 813.00 |
DL TOTAL (I) | 471 208.00 | | | 471 208.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DX Trade payables and related accounts | 4 068.00 | | | 4 068.00 |
EA Other liabilities | 11 131.00 | | | 11 131.00 |
EC TOTAL (IV) | 15 226.00 | | | 15 226.00 |
EE Grand total (I to V) | 486 434.00 | | | 486 434.00 |
EG Accrued income and payables due within one year | 15 226.00 | | | 15 226.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 752.00 | |
FZ Social Security Contributions | | | 1 473.00 | |
GF Total Operating Expenses (II) | | | 2 225.00 | |
GG - OPERATING RESULT (I - II) | | | -2 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 588.00 | | | 588.00 |
HH Total exceptional expenses (VIII) | 588.00 | | | 588.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -588.00 | | | -588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 813.00 | | | 2 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 813.00 | | | -2 813.00 |
| |
| 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 | 424 857.00 | | | 424 857.00 |
I3 DECREASES Total Financial Fixed Assets | | | 424 857.00 | |
I4 DECREASES Grand Total | | | 424 857.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 424 857.00 | | | 424 857.00 |
| |
| 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 | 4 068.00 | 4 068.00 | | 4 068.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 132.00 | 11 132.00 | | 11 132.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 417.00 | 61 417.00 | | 61 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 226.00 | 15 226.00 | | 15 226.00 |
