| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 478 110.00 | | 478 110.00 | 478 110.00 |
BZ Other receivables | 2 026.00 | | 2 026.00 | 2 026.00 |
CF Cash and cash equivalents | 23 750.00 | | 23 750.00 | 23 750.00 |
CH Prepaid expenses | 10 704.00 | | 10 704.00 | 10 704.00 |
CJ TOTAL (II) | 36 480.00 | | 36 480.00 | 36 480.00 |
CO Grand total (0 to V) | 514 590.00 | | 514 590.00 | 514 590.00 |
CU Other investments | 478 110.00 | | 478 110.00 | 478 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 964.00 | | | -2 964.00 |
DK Regulated provisions | 1 031.00 | | | 1 031.00 |
DL TOTAL (I) | 18 067.00 | | | 18 067.00 |
DU Loans and Debts from Credit Institutions (3) | 416 000.00 | | | 416 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 127.00 | | | 68 127.00 |
DX Trade payables and related accounts | 12 159.00 | | | 12 159.00 |
DY Tax and social security liabilities | 238.00 | | | 238.00 |
EC TOTAL (IV) | 496 523.00 | | | 496 523.00 |
EE Grand total (I to V) | 514 590.00 | | | 514 590.00 |
EG Accrued income and payables due within one year | 80 523.00 | | | 80 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 491.00 | | 7 491.00 | 7 491.00 |
FJ Net sales | 7 491.00 | | 7 491.00 | 7 491.00 |
FR Total operating income (I) | | | 7 491.00 | |
FW Other purchases and external expenses | | | 2 357.00 | |
FY Salaries and Wages | | | 6 500.00 | |
GF Total Operating Expenses (II) | | | 8 857.00 | |
GG - OPERATING RESULT (I - II) | | | -1 366.00 | |
GR Interest and similar expenses | | | 567.00 | |
GU Total financial expenses (VI) | | | 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 031.00 | | | 1 031.00 |
HH Total exceptional expenses (VIII) | 1 031.00 | | | 1 031.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 031.00 | | | -1 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 491.00 | | | 7 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 455.00 | | | 10 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 964.00 | | | -2 964.00 |
| |
| 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 | | | 478 110.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 478 110.00 | |
I4 DECREASES Grand Total | | | 478 110.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 478 110.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 031.00 | | |
7C Grand total | | 1 031.00 | | |
UJ - Exceptional | | 1 031.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 567.00 | 567.00 | | 567.00 |
8B Suppliers and Related Accounts | 12 159.00 | 12 159.00 | | 12 159.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 560.00 | 47 560.00 | | 47 560.00 |
VH Loans with a maturity of more than one year at origin | 416 000.00 | | 234 196.00 | 416 000.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VJ Loans taken out during the year | 416 000.00 | | | 416 000.00 |
VP Miscellaneous | 2 026.00 | 2 026.00 | | 2 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 238.00 | 238.00 | | 238.00 |
VS Prepaid expenses | 10 704.00 | 10 704.00 | | 10 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 730.00 | 12 730.00 | | 12 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 496 523.00 | 80 523.00 | 234 196.00 | 496 523.00 |
