| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 884.00 | | 884.00 | 884.00 |
BZ Other receivables | 583.00 | | 583.00 | 583.00 |
CF Cash and cash equivalents | 27 238.00 | | 27 238.00 | 27 238.00 |
CJ TOTAL (II) | 27 821.00 | | 27 821.00 | 27 821.00 |
CO Grand total (0 to V) | 28 704.00 | | 28 704.00 | 28 704.00 |
CU Other investments | 884.00 | | 884.00 | 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 2 774.00 | 2 774.00 | | 2 774.00 |
DH Retained earnings | -106 240.00 | -105 827.00 | | -106 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -252.00 | -414.00 | | -252.00 |
DL TOTAL (I) | -71 718.00 | -71 467.00 | | -71 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 025.00 | 99 025.00 | | 99 025.00 |
EA Other liabilities | 1 398.00 | 1 143.00 | | 1 398.00 |
EC TOTAL (IV) | 100 423.00 | 100 168.00 | | 100 423.00 |
EE Grand total (I to V) | 28 704.00 | 28 701.00 | | 28 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 48.00 | |
GG - OPERATING RESULT (I - II) | | | -48.00 | |
GL Other interest and similar income | | | 64.00 | |
GP Total financial income (V) | | | 64.00 | |
GR Interest and similar expenses | | | 267.00 | |
GU Total financial expenses (VI) | | | 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1.00 | 1.00 | | 1.00 |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 64.00 | 106.00 | | 64.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315.00 | 520.00 | | 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -252.00 | -414.00 | | -252.00 |
| |
| 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 | 883.00 | | | 883.00 |
I3 DECREASES Total Financial Fixed Assets | | -1.00 | 884.00 | |
I4 DECREASES Grand Total | | -1.00 | 884.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 883.00 | | | 883.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 99 025.00 | 99 025.00 | | 99 025.00 |
VB VAT | 569.00 | | | 569.00 |
VC Group and associates | 14.00 | | | 14.00 |
VI Group and Associates | 1 398.00 | 1 398.00 | | 1 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583.00 | 583.00 | | 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 423.00 | 100 423.00 | | 100 423.00 |
