| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 000.00 | | 800 000.00 | 800 000.00 |
BZ Other receivables | 116 657.00 | | 116 657.00 | 116 657.00 |
CF Cash and cash equivalents | 303.00 | | 303.00 | 303.00 |
CJ TOTAL (II) | 116 959.00 | | 116 959.00 | 116 959.00 |
CO Grand total (0 to V) | 916 959.00 | | 916 959.00 | 916 959.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | | | 550 000.00 |
DB Share, merger, contribution premiums, etc. | 44 783.00 | | | 44 783.00 |
DD Legal reserve (1) | 55 000.00 | | | 55 000.00 |
DG Other reserves | 265 146.00 | | | 265 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 325.00 | | | -2 325.00 |
DL TOTAL (I) | 912 604.00 | | | 912 604.00 |
DX Trade payables and related accounts | 1 824.00 | | | 1 824.00 |
EA Other liabilities | 2 531.00 | | | 2 531.00 |
EC TOTAL (IV) | 4 355.00 | | | 4 355.00 |
EE Grand total (I to V) | 916 959.00 | | | 916 959.00 |
EG Accrued income and payables due within one year | 4 355.00 | | | 4 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 262.00 | |
GF Total Operating Expenses (II) | | | 4 262.00 | |
GG - OPERATING RESULT (I - II) | | | -4 262.00 | |
GL Other interest and similar income | | | 1 969.00 | |
GP Total financial income (V) | | | 1 969.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 969.00 | | | 1 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 294.00 | | | 4 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 325.00 | | | -2 325.00 |
| |
| 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 | 800 000.00 | | | 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 000.00 | |
I4 DECREASES Grand Total | | | 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 000.00 | | | 800 000.00 |
| |
| 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 | 1 824.00 | 1 824.00 | | 1 824.00 |
VC Group and associates | 116 657.00 | | | 116 657.00 |
VI Group and Associates | 2 531.00 | 2 531.00 | | 2 531.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 657.00 | 116 657.00 | | 116 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 355.00 | 4 355.00 | | 4 355.00 |
