| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 128 050.00 | 61 367.00 | 66 683.00 | 128 050.00 |
BZ Other receivables | 2 044.00 | | 2 044.00 | 2 044.00 |
CF Cash and cash equivalents | 51 455.00 | | 51 455.00 | 51 455.00 |
CJ TOTAL (II) | 53 500.00 | | 53 500.00 | 53 500.00 |
CO Grand total (0 to V) | 181 550.00 | 61 367.00 | 120 183.00 | 181 550.00 |
CU Other investments | 128 050.00 | 61 367.00 | 66 683.00 | 128 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 128 000.00 | 128 000.00 | | 128 000.00 |
DD Legal reserve (1) | 2 805.00 | 2 633.00 | | 2 805.00 |
DG Other reserves | 53 298.00 | 50 040.00 | | 53 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 593.00 | 3 428.00 | | -65 593.00 |
DL TOTAL (I) | 118 510.00 | 184 103.00 | | 118 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96.00 | 96.00 | | 96.00 |
DX Trade payables and related accounts | 1 576.00 | 1 440.00 | | 1 576.00 |
EA Other liabilities | | 1 015.00 | | |
EC TOTAL (IV) | 1 673.00 | 2 552.00 | | 1 673.00 |
EE Grand total (I to V) | 120 183.00 | 186 656.00 | | 120 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 156.00 | |
FX Taxes, duties, and similar payments | | | 79.00 | |
GF Total Operating Expenses (II) | | | 4 235.00 | |
GG - OPERATING RESULT (I - II) | | | -4 235.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GQ Financial allocations to depreciation and provisions | | | 61 367.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 61 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -65 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9.00 | 8 000.00 | | 9.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 602.00 | 4 571.00 | | 65 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 593.00 | 3 428.00 | | -65 593.00 |
| |
| 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 | 128 050.00 | | | 128 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128 050.00 | |
I4 DECREASES Grand Total | | | 128 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 128 050.00 | | | 128 050.00 |
| |
| 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 | 1 576.00 | 1 576.00 | | 1 576.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96.00 | 96.00 | | 96.00 |
VP Miscellaneous | 2 044.00 | | | 2 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 044.00 | 2 044.00 | | 2 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 673.00 | 1 673.00 | | 1 673.00 |
