| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 338 000.00 | | 338 000.00 | 338 000.00 |
BZ Other receivables | 95 378.00 | | 95 378.00 | 95 378.00 |
CF Cash and cash equivalents | 191.00 | | 191.00 | 191.00 |
CJ TOTAL (II) | 95 569.00 | | 95 569.00 | 95 569.00 |
CO Grand total (0 to V) | 433 569.00 | | 433 569.00 | 433 569.00 |
CU Other investments | 338 000.00 | | 338 000.00 | 338 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 275 789.00 | | | 275 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 175.00 | | | -3 175.00 |
DL TOTAL (I) | 382 614.00 | | | 382 614.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 071.00 | | | 48 071.00 |
DX Trade payables and related accounts | 1 084.00 | | | 1 084.00 |
DY Tax and social security liabilities | 1 799.00 | | | 1 799.00 |
EC TOTAL (IV) | 50 955.00 | | | 50 955.00 |
EE Grand total (I to V) | 433 569.00 | | | 433 569.00 |
EG Accrued income and payables due within one year | 50 955.00 | | | 50 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 531.00 | |
GF Total Operating Expenses (II) | | | 1 531.00 | |
GG - OPERATING RESULT (I - II) | | | -1 531.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 155.00 | |
GP Total financial income (V) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 799.00 | | | 1 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155.00 | | | 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 330.00 | | | 3 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 175.00 | | | -3 175.00 |
| |
| 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 | 338 000.00 | | | 338 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 338 000.00 | |
I4 DECREASES Grand Total | | | 338 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 338 000.00 | | | 338 000.00 |
| |
| 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 | 1 085.00 | 1 085.00 | | 1 085.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 072.00 | 48 072.00 | | 48 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 379.00 | 95 379.00 | | 95 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 955.00 | 50 955.00 | | 50 955.00 |
