| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 278 487.00 | 15 000.00 | 263 487.00 | 278 487.00 |
BZ Other receivables | 8 107.00 | | 8 107.00 | 8 107.00 |
CD Marketable securities | 2 809.00 | | 2 809.00 | 2 809.00 |
CF Cash and cash equivalents | 31 889.00 | | 31 889.00 | 31 889.00 |
CJ TOTAL (II) | 42 805.00 | | 42 805.00 | 42 805.00 |
CO Grand total (0 to V) | 321 292.00 | 15 000.00 | 306 292.00 | 321 292.00 |
CU Other investments | 278 487.00 | 15 000.00 | 263 487.00 | 278 487.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 181 390.00 | 164 796.00 | | 181 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 255.00 | 16 594.00 | | -16 255.00 |
DL TOTAL (I) | 297 135.00 | 313 390.00 | | 297 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 621.00 | 11 056.00 | | 7 621.00 |
DX Trade payables and related accounts | 1 536.00 | 1 518.00 | | 1 536.00 |
EC TOTAL (IV) | 9 157.00 | 12 574.00 | | 9 157.00 |
EE Grand total (I to V) | 306 292.00 | 325 964.00 | | 306 292.00 |
EG Accrued income and payables due within one year | 9 157.00 | 12 574.00 | | 9 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 515.00 | |
FX Taxes, duties, and similar payments | | | 258.00 | |
GF Total Operating Expenses (II) | | | 1 773.00 | |
GG - OPERATING RESULT (I - II) | | | -1 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 000.00 | |
GU Total financial expenses (VI) | | | 15 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 772.00 | | |
HH Total exceptional expenses (VIII) | | 1 772.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 772.00 | | |
HK Income tax | -506.00 | | | -506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12.00 | 19 997.00 | | 12.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 267.00 | 3 403.00 | | 16 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 255.00 | 16 594.00 | | -16 255.00 |
| |
| 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 | 278 487.00 | | | 278 487.00 |
I3 DECREASES Total Financial Fixed Assets | | | 278 487.00 | |
I4 DECREASES Grand Total | | | 278 487.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 278 487.00 | | | 278 487.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 15 000.00 | | |
7C Grand total | | 15 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 15 000.00 | | |
| |
| 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 | 1 536.00 | 1 536.00 | | 1 536.00 |
VI Group and Associates | 7 621.00 | 7 621.00 | | 7 621.00 |
VM Income taxes | 8 107.00 | | | 8 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 107.00 | 8 107.00 | | 8 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 157.00 | 9 157.00 | | 9 157.00 |
