| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 75 000.00 | 75 000.00 | | 75 000.00 |
CF Cash and cash equivalents | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 108.00 | | 108.00 | 108.00 |
CO Grand total (0 to V) | 75 108.00 | 75 000.00 | 108.00 | 75 108.00 |
CU Other investments | 75 000.00 | 75 000.00 | | 75 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 675.00 | | | 3 675.00 |
DB Share, merger, contribution premiums, etc. | 1 425.00 | | | 1 425.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 39 455.00 | | | 39 455.00 |
DH Retained earnings | -165 072.00 | | | -165 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 375.00 | | | 5 375.00 |
DL TOTAL (I) | -114 393.00 | | | -114 393.00 |
DP Provisions for Risks | 98 649.00 | | | 98 649.00 |
DR TOTAL (IV) | 98 649.00 | | | 98 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 168.00 | | | 10 168.00 |
DX Trade payables and related accounts | 5 685.00 | | | 5 685.00 |
EC TOTAL (IV) | 15 852.00 | | | 15 852.00 |
EE Grand total (I to V) | 108.00 | | | 108.00 |
EG Accrued income and payables due within one year | 15 852.00 | | | 15 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 026.00 | |
GF Total Operating Expenses (II) | | | 1 026.00 | |
GG - OPERATING RESULT (I - II) | | | -1 026.00 | |
GL Other interest and similar income | | | 6 400.00 | |
GP Total financial income (V) | | | 6 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 400.00 | | | 6 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 026.00 | | | 1 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 375.00 | | | 5 375.00 |
| |
| 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 | 75 000.00 | | | 75 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75 000.00 | |
I4 DECREASES Grand Total | | | 75 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 75 000.00 | | | 75 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 75 000.00 | | | 75 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 98 649.00 | | | 98 649.00 |
7B Total provisions for depreciation | 75 000.00 | | | 75 000.00 |
7C Grand total | 173 649.00 | | | 173 649.00 |
| |
| 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 | 5 685.00 | 5 685.00 | | 5 685.00 |
VI Group and Associates | 10 168.00 | 10 168.00 | | 10 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 852.00 | 15 852.00 | | 15 852.00 |
