| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 422.00 | | 422.00 | 422.00 |
BJ TOTAL (I) | 217 662.00 | | 217 662.00 | 217 662.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 217 662.00 | | 217 662.00 | 217 662.00 |
CU Other investments | 217 240.00 | | 217 240.00 | 217 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | | 3 599.00 | | |
DH Retained earnings | -4 518.00 | | | -4 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88.00 | -8 116.00 | | 88.00 |
DL TOTAL (I) | 3 955.00 | 3 867.00 | | 3 955.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | | | 12.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 743.00 | 212 120.00 | | 211 743.00 |
DX Trade payables and related accounts | 1 951.00 | 1 729.00 | | 1 951.00 |
EC TOTAL (IV) | 213 707.00 | 213 849.00 | | 213 707.00 |
EE Grand total (I to V) | 217 662.00 | 217 716.00 | | 217 662.00 |
EG Accrued income and payables due within one year | 1 964.00 | 1 729.00 | | 1 964.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12.00 | | | 12.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 352.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 2 500.00 | |
GG - OPERATING RESULT (I - II) | | | -2 500.00 | |
GR Interest and similar expenses | | | 6 912.00 | |
GU Total financial expenses (VI) | | | 6 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 500.00 | 1 100.00 | | 9 500.00 |
HD Total exceptional income (VII) | 9 500.00 | 1 100.00 | | 9 500.00 |
HE Exceptional expenses on management operations | | 7.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 500.00 | 1 093.00 | | 9 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 500.00 | 1 100.00 | | 9 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 412.00 | 9 216.00 | | 9 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88.00 | -8 116.00 | | 88.00 |
| |
| 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 | 217 662.00 | | | 217 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 662.00 | |
I4 DECREASES Grand Total | | | 217 662.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 217 662.00 | | | 217 662.00 |
| |
| 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 | 1 951.00 | 1 951.00 | | 1 951.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VI Group and Associates | 211 743.00 | | | 211 743.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 707.00 | 1 964.00 | | 213 707.00 |
