| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 589 960.00 | | 589 960.00 | 589 960.00 |
BZ Other receivables | 27 610.00 | | 27 610.00 | 27 610.00 |
CF Cash and cash equivalents | 340.00 | | 340.00 | 340.00 |
CJ TOTAL (II) | 27 950.00 | | 27 950.00 | 27 950.00 |
CO Grand total (0 to V) | 617 910.00 | | 617 910.00 | 617 910.00 |
CU Other investments | 589 960.00 | | 589 960.00 | 589 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 588 000.00 | 588 000.00 | | 588 000.00 |
DD Legal reserve (1) | 31 182.00 | | | 31 182.00 |
DH Retained earnings | | -5 839.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 198.00 | 37 022.00 | | -2 198.00 |
DL TOTAL (I) | 616 984.00 | 619 182.00 | | 616 984.00 |
DU Loans and Debts from Credit Institutions (3) | | 14.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 9 314.00 | | |
DX Trade payables and related accounts | 811.00 | 813.00 | | 811.00 |
DY Tax and social security liabilities | 115.00 | | | 115.00 |
EC TOTAL (IV) | 926.00 | 10 141.00 | | 926.00 |
EE Grand total (I to V) | 617 910.00 | 629 324.00 | | 617 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 075.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
GF Total Operating Expenses (II) | | | 2 190.00 | |
GG - OPERATING RESULT (I - II) | | | -2 190.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 39 200.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 198.00 | 2 177.00 | | 2 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 198.00 | 37 022.00 | | -2 198.00 |
| |
| 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 | 589 960.00 | | | 589 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 589 960.00 | |
I4 DECREASES Grand Total | | | 589 960.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 589 960.00 | | | 589 960.00 |
| |
| 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 | 811.00 | 811.00 | | 811.00 |
VC Group and associates | 27 610.00 | 27 610.00 | | 27 610.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 610.00 | 27 610.00 | | 27 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 926.00 | 926.00 | | 926.00 |
