| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 118.00 | 132.00 | 986.00 | 1 118.00 |
BJ TOTAL (I) | 123 686.00 | 132.00 | 123 554.00 | 123 686.00 |
BZ Other receivables | 111 095.00 | | 111 095.00 | 111 095.00 |
CF Cash and cash equivalents | 1 323.00 | | 1 323.00 | 1 323.00 |
CJ TOTAL (II) | 112 418.00 | | 112 418.00 | 112 418.00 |
CO Grand total (0 to V) | 236 105.00 | 132.00 | 235 973.00 | 236 105.00 |
CU Other investments | 122 568.00 | | 122 568.00 | 122 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 63 291.00 | | | 63 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 245.00 | | | -3 245.00 |
DL TOTAL (I) | 61 146.00 | | | 61 146.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 115.00 | | | 173 115.00 |
DX Trade payables and related accounts | 1 641.00 | | | 1 641.00 |
DY Tax and social security liabilities | 38.00 | | | 38.00 |
EC TOTAL (IV) | 174 827.00 | | | 174 827.00 |
EE Grand total (I to V) | 235 973.00 | | | 235 973.00 |
EG Accrued income and payables due within one year | 174 827.00 | | | 174 827.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | | | 33.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 144.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53.00 | |
GF Total Operating Expenses (II) | | | 2 350.00 | |
GG - OPERATING RESULT (I - II) | | | -2 350.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 809.00 | |
GP Total financial income (V) | | | 1 809.00 | |
GR Interest and similar expenses | | | 2 704.00 | |
GU Total financial expenses (VI) | | | 2 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 809.00 | | | 1 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 054.00 | | | 5 054.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 245.00 | | | -3 245.00 |
| |
| 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 | 123 686.00 | | | 123 686.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122 568.00 | |
I4 DECREASES Grand Total | | | 123 686.00 | |
IO DECREASES Total including other intangible assets | | | 1 118.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 118.00 | | | 1 118.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 568.00 | | | 122 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79.00 | 53.00 | | 79.00 |
PE DEPRECIATION Total including other intangible assets | 79.00 | 53.00 | | 79.00 |
| |
| 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 | 1 641.00 | 1 641.00 | | 1 641.00 |
VC Group and associates | 111 095.00 | | | 111 095.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 173 115.00 | 173 115.00 | | 173 115.00 |
VQ Other Taxes, Duties, and Similar Debts | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 095.00 | 111 095.00 | | 111 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 174 827.00 | 174 827.00 | | 174 827.00 |
