| |
| 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 | 11 000.00 | 11 000.00 | | 11 000.00 |
BJ TOTAL (I) | 61 679.00 | 61 679.00 | | 61 679.00 |
BZ Other receivables | 119 780.00 | 62 610.00 | 57 170.00 | 119 780.00 |
CF Cash and cash equivalents | 11 998.00 | | 11 998.00 | 11 998.00 |
CJ TOTAL (II) | 131 778.00 | 62 610.00 | 69 168.00 | 131 778.00 |
CO Grand total (0 to V) | 193 457.00 | 124 289.00 | 69 168.00 | 193 457.00 |
CU Other investments | 50 679.00 | 50 679.00 | | 50 679.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 560 000.00 | 560 000.00 | | 560 000.00 |
DH Retained earnings | -511 323.00 | -529 712.00 | | -511 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 542.00 | 18 388.00 | | -1 542.00 |
DL TOTAL (I) | 47 134.00 | 48 676.00 | | 47 134.00 |
DQ Provisions for Expenses | 7 000.00 | 7 000.00 | | 7 000.00 |
DR TOTAL (IV) | 7 000.00 | 7 000.00 | | 7 000.00 |
DX Trade payables and related accounts | 15 034.00 | 17 041.00 | | 15 034.00 |
DY Tax and social security liabilities | | 400.00 | | |
EC TOTAL (IV) | 15 034.00 | 17 441.00 | | 15 034.00 |
EE Grand total (I to V) | 69 168.00 | 73 117.00 | | 69 168.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 894.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 894.00 | |
GG - OPERATING RESULT (I - II) | | | -1 894.00 | |
GL Other interest and similar income | | | 352.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 352.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 50 116.00 | | |
HD Total exceptional income (VII) | | 50 116.00 | | |
HF Exceptional expenses on capital transactions | | 50 116.00 | | |
HH Total exceptional expenses (VIII) | | 50 116.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 352.00 | 342 616.00 | | 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 894.00 | 324 228.00 | | 1 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 542.00 | 13 388.00 | | -1 542.00 |
| |
| 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 | 11 000.00 | | | 11 000.00 |
I4 DECREASES Grand Total | | | 11 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 000.00 | | | 11 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 000.00 | | | 11 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 000.00 | | | 11 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 7 000.00 | | | 7 000.00 |
7B Total provisions for depreciation | 50 679.00 | | | 50 679.00 |
7C Grand total | 57 679.00 | | | 57 679.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 15 034.00 | 15 034.00 | | 15 034.00 |
VC Group and associates | 119 780.00 | | | 119 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 780.00 | 119 780.00 | | 119 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 034.00 | 15 034.00 | | 15 034.00 |
