| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 452 360.00 | | 452 360.00 | 452 360.00 |
BZ Other receivables | 4 566.00 | | 4 566.00 | 4 566.00 |
CF Cash and cash equivalents | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 4 589.00 | | 4 589.00 | 4 589.00 |
CO Grand total (0 to V) | 456 949.00 | | 456 949.00 | 456 949.00 |
CR Shares due in more than one year | 4 566.00 | | | 4 566.00 |
CU Other investments | 452 360.00 | | 452 360.00 | 452 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 102 330.00 | | | 102 330.00 |
DH Retained earnings | | -4 069.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 837.00 | 107 398.00 | | -1 837.00 |
DL TOTAL (I) | 111 493.00 | 113 330.00 | | 111 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 342 566.00 | 342 566.00 | | 342 566.00 |
DX Trade payables and related accounts | 2 890.00 | 2 871.00 | | 2 890.00 |
DY Tax and social security liabilities | | 1 703.00 | | |
EC TOTAL (IV) | 345 456.00 | 347 140.00 | | 345 456.00 |
EE Grand total (I to V) | 456 949.00 | 460 470.00 | | 456 949.00 |
EG Accrued income and payables due within one year | 2 890.00 | 4 574.00 | | 2 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 837.00 | |
GF Total Operating Expenses (II) | | | 1 837.00 | |
GG - OPERATING RESULT (I - II) | | | -1 837.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 257 679.00 | | |
HD Total exceptional income (VII) | | 257 679.00 | | |
HF Exceptional expenses on capital transactions | | 146 602.00 | | |
HH Total exceptional expenses (VIII) | | 146 602.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 111 077.00 | | |
HK Income tax | | 1 703.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 257 679.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 837.00 | 150 281.00 | | 1 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 837.00 | 107 398.00 | | -1 837.00 |
| |
| 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 | 452 360.00 | | | 452 360.00 |
I3 DECREASES Total Financial Fixed Assets | | | 452 360.00 | |
I4 DECREASES Grand Total | | | 452 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 452 360.00 | | | 452 360.00 |
| |
| 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 | 2 890.00 | 2 890.00 | | 2 890.00 |
VC Group and associates | 4 566.00 | | 4 566.00 | 4 566.00 |
VI Group and Associates | 342 566.00 | | 342 566.00 | 342 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 566.00 | | 4 566.00 | 4 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 456.00 | 2 890.00 | 342 566.00 | 345 456.00 |
