| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 214.00 | | 6 214.00 | 6 214.00 |
BX Customers and related accounts | 1 589.00 | | 1 589.00 | 1 589.00 |
BZ Other receivables | 350 077.00 | | 350 077.00 | 350 077.00 |
CF Cash and cash equivalents | 68 128.00 | | 68 128.00 | 68 128.00 |
CJ TOTAL (II) | 419 793.00 | | 419 793.00 | 419 793.00 |
CO Grand total (0 to V) | 426 007.00 | | 426 007.00 | 426 007.00 |
CU Other investments | 6 214.00 | | 6 214.00 | 6 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DB Share, merger, contribution premiums, etc. | 153 692.00 | 153 692.00 | | 153 692.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 226 060.00 | 241 883.00 | | 226 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 892.00 | -15 822.00 | | -30 892.00 |
DL TOTAL (I) | 389 560.00 | 420 452.00 | | 389 560.00 |
DX Trade payables and related accounts | 23 000.00 | 27 442.00 | | 23 000.00 |
EA Other liabilities | 13 447.00 | 13 447.00 | | 13 447.00 |
EC TOTAL (IV) | 36 447.00 | 40 889.00 | | 36 447.00 |
EE Grand total (I to V) | 426 007.00 | 461 341.00 | | 426 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 22 335.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GE Other Expenses | | | 13 246.00 | |
GF Total Operating Expenses (II) | | | 35 649.00 | |
GG - OPERATING RESULT (I - II) | | | -35 649.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 093.00 | |
GP Total financial income (V) | | | 5 093.00 | |
GR Interest and similar expenses | | | 337.00 | |
GU Total financial expenses (VI) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 093.00 | 7 054.00 | | 5 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 986.00 | 22 877.00 | | 35 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 892.00 | -15 822.00 | | -30 892.00 |
| |
| 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 | 6 214.00 | | | 6 214.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 214.00 | |
I4 DECREASES Grand Total | | | 6 214.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 214.00 | | | 6 214.00 |
| |
| 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 | 23 000.00 | 23 000.00 | | 23 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 447.00 | 13 447.00 | | 13 447.00 |
VA Doubtful or disputed receivables | 1 589.00 | | | 1 589.00 |
VB VAT | 4 587.00 | | | 4 587.00 |
VC Group and associates | 345 490.00 | | | 345 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 351 665.00 | 351 665.00 | | 351 665.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 447.00 | 36 447.00 | | 36 447.00 |
