| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 675 491.00 | | 675 491.00 | 675 491.00 |
BX Customers and related accounts | 158.00 | | 158.00 | 158.00 |
BZ Other receivables | 112 737.00 | | 112 737.00 | 112 737.00 |
CF Cash and cash equivalents | 401 173.00 | | 401 173.00 | 401 173.00 |
CJ TOTAL (II) | 514 068.00 | | 514 068.00 | 514 068.00 |
CO Grand total (0 to V) | 1 189 559.00 | | 1 189 559.00 | 1 189 559.00 |
CU Other investments | 675 491.00 | | 675 491.00 | 675 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DE Statutory or contractual reserves | 890 660.00 | | | 890 660.00 |
DG Other reserves | 255 076.00 | | | 255 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 644.00 | | | -1 644.00 |
DL TOTAL (I) | 1 188 092.00 | | | 1 188 092.00 |
DX Trade payables and related accounts | 1 466.00 | | | 1 466.00 |
EC TOTAL (IV) | 1 466.00 | | | 1 466.00 |
EE Grand total (I to V) | 1 189 559.00 | | | 1 189 559.00 |
EG Accrued income and payables due within one year | 1 466.00 | | | 1 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 308.00 | |
GF Total Operating Expenses (II) | | | 3 308.00 | |
GG - OPERATING RESULT (I - II) | | | -3 308.00 | |
GL Other interest and similar income | | | 1 663.00 | |
GP Total financial income (V) | | | 1 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 663.00 | | | 1 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 308.00 | | | 3 308.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 644.00 | | | -1 644.00 |
| |
| 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 | 675 491.00 | | | 675 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 675 491.00 | |
I4 DECREASES Grand Total | | | 675 491.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 675 491.00 | | | 675 491.00 |
| |
| 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 | 1 466.00 | 1 466.00 | | 1 466.00 |
UX Other trade receivables | 158.00 | | | 158.00 |
VC Group and associates | 112 737.00 | | | 112 737.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 895.00 | 112 895.00 | | 112 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 466.00 | 1 466.00 | | 1 466.00 |
