| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 146 000.00 | | 3 146 000.00 | 3 146 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 96 716.00 | | 96 716.00 | 96 716.00 |
CJ TOTAL (II) | 96 716.00 | | 96 716.00 | 96 716.00 |
CO Grand total (0 to V) | 3 242 716.00 | | 3 242 716.00 | 3 242 716.00 |
CU Other investments | 3 146 000.00 | | 3 146 000.00 | 3 146 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 187 000.00 | 3 187 000.00 | | 3 187 000.00 |
DB Share, merger, contribution premiums, etc. | 5 550.00 | 5 550.00 | | 5 550.00 |
DD Legal reserve (1) | 494.00 | 494.00 | | 494.00 |
DH Retained earnings | -36 694.00 | -34 808.00 | | -36 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 250.00 | -1 886.00 | | -2 250.00 |
DL TOTAL (I) | 3 154 101.00 | 3 156 350.00 | | 3 154 101.00 |
DX Trade payables and related accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
EA Other liabilities | 86 935.00 | | | 86 935.00 |
EC TOTAL (IV) | 88 615.00 | 1 680.00 | | 88 615.00 |
EE Grand total (I to V) | 3 242 716.00 | 3 158 030.00 | | 3 242 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 779.00 | |
FX Taxes, duties, and similar payments | | | 120.00 | |
GF Total Operating Expenses (II) | | | 1 899.00 | |
GG - OPERATING RESULT (I - II) | | | -1 899.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 351.00 | |
GU Total financial expenses (VI) | | | 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 114.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 250.00 | 1 999.00 | | 2 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 250.00 | -1 886.00 | | -2 250.00 |
| |
| 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 | 3 146 000.00 | | | 3 146 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 146 000.00 | |
I4 DECREASES Grand Total | | | 3 146 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 146 000.00 | | | 3 146 000.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
VI Group and Associates | 86 935.00 | | | 86 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 615.00 | 1 680.00 | | 88 615.00 |
