| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
CF Cash and cash equivalents | 22 939.00 | | 22 939.00 | 22 939.00 |
CJ TOTAL (II) | 22 939.00 | | 22 939.00 | 22 939.00 |
CO Grand total (0 to V) | 1 522 940.00 | | 1 522 940.00 | 1 522 940.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 407 864.00 | 1 407 864.00 | | 1 407 864.00 |
DB Share, merger, contribution premiums, etc. | 24 761.00 | 24 761.00 | | 24 761.00 |
DH Retained earnings | -119 233.00 | -105 964.00 | | -119 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 645.00 | -13 268.00 | | -12 645.00 |
DL TOTAL (I) | 1 300 746.00 | 1 313 392.00 | | 1 300 746.00 |
DV Miscellaneous Loans and Financial Debts (4) | 218 053.00 | 209 666.00 | | 218 053.00 |
DX Trade payables and related accounts | 4 140.00 | 4 230.00 | | 4 140.00 |
DY Tax and social security liabilities | | 103.00 | | |
EC TOTAL (IV) | 222 193.00 | 213 999.00 | | 222 193.00 |
EE Grand total (I to V) | 1 522 940.00 | 1 527 391.00 | | 1 522 940.00 |
EG Accrued income and payables due within one year | 222 193.00 | 213 999.00 | | 222 193.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 168.00 | |
FX Taxes, duties, and similar payments | | | 90.00 | |
GF Total Operating Expenses (II) | | | 4 258.00 | |
GG - OPERATING RESULT (I - II) | | | -4 258.00 | |
GR Interest and similar expenses | | | 8 386.00 | |
GU Total financial expenses (VI) | | | 8 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 645.00 | 13 268.00 | | 12 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 645.00 | -13 268.00 | | -12 645.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 218 053.00 | 218 053.00 | | 218 053.00 |
8B Suppliers and Related Accounts | 4 140.00 | 4 140.00 | | 4 140.00 |
VJ Loans taken out during the year | 16 566.00 | | | 16 566.00 |
VK Loans repaid during the year | 8 179.00 | | | 8 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 193.00 | 222 193.00 | | 222 193.00 |
