| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 206 263.00 | | 206 263.00 | 206 263.00 |
CF Cash and cash equivalents | 6 683.00 | | 6 683.00 | 6 683.00 |
CJ TOTAL (II) | 6 683.00 | | 6 683.00 | 6 683.00 |
CO Grand total (0 to V) | 212 946.00 | | 212 946.00 | 212 946.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 206 263.00 | | 206 263.00 | 206 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 157 633.00 | | | 157 633.00 |
DH Retained earnings | | -10 053.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 340.00 | 167 686.00 | | -2 340.00 |
DK Regulated provisions | 6 263.00 | 6 263.00 | | 6 263.00 |
DL TOTAL (I) | 211 056.00 | 213 396.00 | | 211 056.00 |
DX Trade payables and related accounts | 1 890.00 | 2 000.00 | | 1 890.00 |
EC TOTAL (IV) | 1 890.00 | 2 000.00 | | 1 890.00 |
EE Grand total (I to V) | 212 946.00 | 215 396.00 | | 212 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 340.00 | |
GF Total Operating Expenses (II) | | | 2 340.00 | |
GG - OPERATING RESULT (I - II) | | | -2 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 170 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 340.00 | 2 314.00 | | 2 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 340.00 | 167 686.00 | | -2 340.00 |
| |
| 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 | 206 263.00 | | | 206 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 206 263.00 | |
I4 DECREASES Grand Total | | | 206 263.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 206 263.00 | | | 206 263.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 263.00 | | | 6 263.00 |
7C Grand total | 6 263.00 | | | 6 263.00 |
| |
| 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 | 1 890.00 | 1 890.00 | | 1 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 890.00 | 1 890.00 | | 1 890.00 |
