| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 283 341.00 | 15 000.00 | 268 341.00 | 283 341.00 |
BZ Other receivables | 3 965.00 | | 3 965.00 | 3 965.00 |
CF Cash and cash equivalents | 479.00 | | 479.00 | 479.00 |
CJ TOTAL (II) | 4 444.00 | | 4 444.00 | 4 444.00 |
CO Grand total (0 to V) | 287 784.00 | 15 000.00 | 272 784.00 | 287 784.00 |
CU Other investments | 283 341.00 | 15 000.00 | 268 341.00 | 283 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 230 460.00 | 213 860.00 | | 230 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 282.00 | 16 599.00 | | -3 282.00 |
DL TOTAL (I) | 243 947.00 | 247 229.00 | | 243 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 122.00 | 65 114.00 | | 26 122.00 |
DX Trade payables and related accounts | 2 716.00 | 1 503.00 | | 2 716.00 |
DY Tax and social security liabilities | | 2 694.00 | | |
EC TOTAL (IV) | 28 837.00 | 69 311.00 | | 28 837.00 |
EE Grand total (I to V) | 272 784.00 | 316 540.00 | | 272 784.00 |
EG Accrued income and payables due within one year | 28 837.00 | 69 311.00 | | 28 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 282.00 | |
GF Total Operating Expenses (II) | | | 1 282.00 | |
GG - OPERATING RESULT (I - II) | | | -1 282.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 15 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 000.00 | | | 2 000.00 |
HF Exceptional expenses on capital transactions | | 788.00 | | |
HH Total exceptional expenses (VIII) | 2 000.00 | 788.00 | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 000.00 | -788.00 | | -2 000.00 |
HK Income tax | | -247.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 18 000.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 282.00 | 1 401.00 | | 18 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 282.00 | 16 599.00 | | -3 282.00 |
| |
| 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 | 283 341.00 | | | 283 341.00 |
I3 DECREASES Total Financial Fixed Assets | | | 283 341.00 | |
I4 DECREASES Grand Total | | | 283 341.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 341.00 | | | 283 341.00 |
| |
| 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 | 2 716.00 | 2 716.00 | | 2 716.00 |
VI Group and Associates | 26 122.00 | 26 122.00 | | 26 122.00 |
VM Income taxes | 3 044.00 | | | 3 044.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 921.00 | | | 921.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 965.00 | 3 965.00 | | 3 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 837.00 | 28 837.00 | | 28 837.00 |
