| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 3 789 040.00 | | 3 789 040.00 | 3 789 040.00 |
BV Advances and down payments on orders | 120.00 | | 120.00 | 120.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 120.00 | | 120.00 | 120.00 |
CO Grand total (0 to V) | 3 789 160.00 | | 3 789 160.00 | 3 789 160.00 |
CU Other investments | 3 788 800.00 | | 3 788 800.00 | 3 788 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 788 800.00 | 3 788 800.00 | | 3 788 800.00 |
DH Retained earnings | -7 375.00 | | | -7 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 586.00 | -7 375.00 | | -7 586.00 |
DL TOTAL (I) | 3 773 839.00 | 3 781 425.00 | | 3 773 839.00 |
DU Loans and Debts from Credit Institutions (3) | 2 181.00 | 35.00 | | 2 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 000.00 | 4 000.00 | | 8 000.00 |
DX Trade payables and related accounts | 5 102.00 | 5 040.00 | | 5 102.00 |
DY Tax and social security liabilities | 38.00 | 38.00 | | 38.00 |
EC TOTAL (IV) | 15 321.00 | 9 113.00 | | 15 321.00 |
EE Grand total (I to V) | 3 789 160.00 | 3 790 539.00 | | 3 789 160.00 |
EG Accrued income and payables due within one year | 15 321.00 | 9 113.00 | | 15 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 511.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 7 586.00 | |
GG - OPERATING RESULT (I - II) | | | -7 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 586.00 | 7 375.00 | | 7 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 586.00 | -7 375.00 | | -7 586.00 |
| |
| 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 | 3 789 040.00 | | | 3 789 040.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 789 040.00 | |
I4 DECREASES Grand Total | | | 3 789 040.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 789 040.00 | | | 3 789 040.00 |
| |
| 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 | 5 102.00 | 5 102.00 | | 5 102.00 |
UT Other financial assets | 240.00 | | | 240.00 |
VG Loans with a maturity of up to one year at origin | 2 181.00 | 2 181.00 | | 2 181.00 |
VI Group and Associates | 8 000.00 | 8 000.00 | | 8 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240.00 | | 240.00 | 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 321.00 | 15 321.00 | | 15 321.00 |
