| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990.00 | | 990.00 | 990.00 |
BT Goods | 8 349.00 | | 8 349.00 | 8 349.00 |
BZ Other receivables | 211 867.00 | | 211 867.00 | 211 867.00 |
CD Marketable securities | 14 251.00 | | 14 251.00 | 14 251.00 |
CF Cash and cash equivalents | 12 993.00 | | 12 993.00 | 12 993.00 |
CJ TOTAL (II) | 247 462.00 | | 247 462.00 | 247 462.00 |
CO Grand total (0 to V) | 248 452.00 | | 248 452.00 | 248 452.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 724.00 | | | 724.00 |
DG Other reserves | 13 764.00 | | | 13 764.00 |
DH Retained earnings | -10 626.00 | | | -10 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 580.00 | | | -4 580.00 |
DL TOTAL (I) | 39 281.00 | | | 39 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 933.00 | | | 140 933.00 |
DX Trade payables and related accounts | 68 237.00 | | | 68 237.00 |
EC TOTAL (IV) | 209 170.00 | | | 209 170.00 |
EE Grand total (I to V) | 248 452.00 | | | 248 452.00 |
EG Accrued income and payables due within one year | 209 170.00 | | | 209 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 437.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 4 587.00 | |
GG - OPERATING RESULT (I - II) | | | -4 587.00 | |
GO Net income from sales of marketable securities | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6.00 | | | 6.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 587.00 | | | 4 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 580.00 | | | -4 580.00 |
| |
| 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 | 990.00 | | | 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 990.00 | |
I4 DECREASES Grand Total | | | 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990.00 | | | 990.00 |
| |
| 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 | 68 237.00 | 68 237.00 | | 68 237.00 |
VB VAT | 19 834.00 | | | 19 834.00 |
VC Group and associates | 126 885.00 | | | 126 885.00 |
VI Group and Associates | 140 933.00 | 140 933.00 | | 140 933.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 65 148.00 | | | 65 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 211 867.00 | 211 867.00 | | 211 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 170.00 | 209 170.00 | | 209 170.00 |
