| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 209 280.00 | | 209 280.00 | 209 280.00 |
BZ Other receivables | 120.00 | | 120.00 | 120.00 |
CF Cash and cash equivalents | 8 594.00 | | 8 594.00 | 8 594.00 |
CJ TOTAL (II) | 8 714.00 | | 8 714.00 | 8 714.00 |
CO Grand total (0 to V) | 217 994.00 | | 217 994.00 | 217 994.00 |
CU Other investments | 209 280.00 | | 209 280.00 | 209 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 309.00 | | | 309.00 |
DH Retained earnings | 5 854.00 | | | 5 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -906.00 | 6 163.00 | | -906.00 |
DL TOTAL (I) | 205 257.00 | 206 163.00 | | 205 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 623.00 | 15 054.00 | | 11 623.00 |
DX Trade payables and related accounts | 1 008.00 | 600.00 | | 1 008.00 |
DY Tax and social security liabilities | 106.00 | 200.00 | | 106.00 |
EC TOTAL (IV) | 12 737.00 | 15 854.00 | | 12 737.00 |
EE Grand total (I to V) | 217 994.00 | 222 017.00 | | 217 994.00 |
EI Including equity loans | 11 623.00 | | | 11 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 94.00 | |
FR Total operating income (I) | | | 94.00 | |
FW Other purchases and external expenses | | | 859.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
GF Total Operating Expenses (II) | | | 1 000.00 | |
GG - OPERATING RESULT (I - II) | | | -906.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 94.00 | 9 975.00 | | 94.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 000.00 | 3 812.00 | | 1 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -906.00 | 6 163.00 | | -906.00 |
| |
| 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 | 209 280.00 | | | 209 280.00 |
I3 DECREASES Total Financial Fixed Assets | | | 209 280.00 | |
I4 DECREASES Grand Total | | | 209 280.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 209 280.00 | | | 209 280.00 |
| |
| 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 | 1 008.00 | 1 008.00 | | 1 008.00 |
VC Group and associates | 120.00 | | | 120.00 |
VI Group and Associates | 11 623.00 | | 11 623.00 | 11 623.00 |
VQ Other Taxes, Duties, and Similar Debts | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120.00 | 120.00 | | 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 737.00 | 1 114.00 | 11 623.00 | 12 737.00 |
