| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 54 500.00 | | 54 500.00 | 54 500.00 |
BJ TOTAL (I) | 54 500.00 | | 54 500.00 | 54 500.00 |
CF Cash and cash equivalents | 97 813.00 | | 97 813.00 | 97 813.00 |
CJ TOTAL (II) | 97 813.00 | | 97 813.00 | 97 813.00 |
CO Grand total (0 to V) | 152 313.00 | | 152 313.00 | 152 313.00 |
CP Shares due in less than one year | 54 500.00 | | | 54 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | | | 195 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 949.00 | | | -47 949.00 |
DL TOTAL (I) | 147 051.00 | | | 147 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 262.00 | | | 5 262.00 |
EC TOTAL (IV) | 5 262.00 | | | 5 262.00 |
EE Grand total (I to V) | 152 313.00 | | | 152 313.00 |
EG Accrued income and payables due within one year | 5 262.00 | | | 5 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 495.00 | |
GF Total Operating Expenses (II) | | | 8 495.00 | |
GG - OPERATING RESULT (I - II) | | | -8 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 155 546.00 | | | 155 546.00 |
HD Total exceptional income (VII) | 155 546.00 | | | 155 546.00 |
HF Exceptional expenses on capital transactions | 195 000.00 | | | 195 000.00 |
HH Total exceptional expenses (VIII) | 195 000.00 | | | 195 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39 454.00 | | | -39 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 546.00 | | | 155 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 495.00 | | | 203 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 949.00 | | | -47 949.00 |
| |
| 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 | | | 249 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | 195 000.00 | 54 500.00 | |
I4 DECREASES Grand Total | | 195 000.00 | 54 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 249 500.00 | |
