| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 303 503.00 | | 303 503.00 | 303 503.00 |
BZ Other receivables | 786.00 | | 786.00 | 786.00 |
CF Cash and cash equivalents | 2 524.00 | | 2 524.00 | 2 524.00 |
CJ TOTAL (II) | 3 310.00 | | 3 310.00 | 3 310.00 |
CO Grand total (0 to V) | 306 814.00 | | 306 814.00 | 306 814.00 |
CU Other investments | 303 423.00 | | 303 423.00 | 303 423.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | | | 9 000.00 |
DH Retained earnings | 171 376.00 | | | 171 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 585.00 | | | -2 585.00 |
DL TOTAL (I) | 267 791.00 | | | 267 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 163.00 | | | 37 163.00 |
DX Trade payables and related accounts | 1 860.00 | | | 1 860.00 |
EC TOTAL (IV) | 39 023.00 | | | 39 023.00 |
EE Grand total (I to V) | 306 814.00 | | | 306 814.00 |
EG Accrued income and payables due within one year | 39 023.00 | | | 39 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 171.00 | |
FR Total operating income (I) | | | 171.00 | |
FW Other purchases and external expenses | | | 2 757.00 | |
GF Total Operating Expenses (II) | | | 2 757.00 | |
GG - OPERATING RESULT (I - II) | | | -2 586.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 172.00 | | | 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 757.00 | | | 2 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 585.00 | | | -2 585.00 |
| |
| 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 | 303 504.00 | | | 303 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 303 504.00 | |
I4 DECREASES Grand Total | | | 303 504.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 303 504.00 | | | 303 504.00 |
| |
| 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 | 1 860.00 | 1 860.00 | | 1 860.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 164.00 | 37 164.00 | | 37 164.00 |
VP Miscellaneous | 786.00 | | | 786.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 786.00 | 786.00 | | 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 024.00 | 39 024.00 | | 39 024.00 |
