| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 125 200.00 | | 125 200.00 | 125 200.00 |
BZ Other receivables | 4 873.00 | | 4 873.00 | 4 873.00 |
CF Cash and cash equivalents | 205.00 | | 205.00 | 205.00 |
CJ TOTAL (II) | 5 078.00 | | 5 078.00 | 5 078.00 |
CO Grand total (0 to V) | 130 278.00 | | 130 278.00 | 130 278.00 |
CU Other investments | 125 000.00 | | 125 000.00 | 125 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 50 641.00 | 52 384.00 | | 50 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 032.00 | -1 743.00 | | -1 032.00 |
DL TOTAL (I) | 58 409.00 | 59 441.00 | | 58 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 261.00 | 74 528.00 | | 71 261.00 |
DX Trade payables and related accounts | 493.00 | 919.00 | | 493.00 |
DY Tax and social security liabilities | 114.00 | 111.00 | | 114.00 |
EC TOTAL (IV) | 71 868.00 | 75 558.00 | | 71 868.00 |
EE Grand total (I to V) | 130 278.00 | 134 999.00 | | 130 278.00 |
EG Accrued income and payables due within one year | 71 868.00 | 75 558.00 | | 71 868.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 589.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 743.00 | |
GG - OPERATING RESULT (I - II) | | | -743.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 290.00 | |
GU Total financial expenses (VI) | | | 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 555.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 033.00 | 2 298.00 | | 1 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 032.00 | -1 743.00 | | -1 032.00 |
| |
| 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 | 125 200.00 | | | 125 200.00 |
I4 DECREASES Grand Total | | | 125 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 200.00 | | | 125 200.00 |
| |
| 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 | 8 000.00 | 8 000.00 | | 8 000.00 |
8B Suppliers and Related Accounts | 493.00 | 493.00 | | 493.00 |
VI Group and Associates | 63 261.00 | 63 261.00 | | 63 261.00 |
VM Income taxes | 4 873.00 | 4 873.00 | | 4 873.00 |
VQ Other Taxes, Duties, and Similar Debts | 114.00 | 114.00 | | 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 873.00 | 4 873.00 | | 4 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 868.00 | 71 868.00 | | 71 868.00 |
