| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 442 604.00 | 442 604.00 | | 442 604.00 |
CF Cash and cash equivalents | 17 754.00 | | 17 754.00 | 17 754.00 |
CJ TOTAL (II) | 17 754.00 | | 17 754.00 | 17 754.00 |
CO Grand total (0 to V) | 460 358.00 | 442 604.00 | 17 754.00 | 460 358.00 |
CU Other investments | 442 604.00 | 442 604.00 | | 442 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 467 957.00 | 467 957.00 | | 467 957.00 |
DG Other reserves | 11.00 | 11.00 | | 11.00 |
DH Retained earnings | -31 856.00 | -24 751.00 | | -31 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -450 036.00 | -7 104.00 | | -450 036.00 |
DL TOTAL (I) | -13 925.00 | 436 111.00 | | -13 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 519.00 | 22 621.00 | | 23 519.00 |
DX Trade payables and related accounts | 8 160.00 | 5 640.00 | | 8 160.00 |
EC TOTAL (IV) | 31 679.00 | 28 261.00 | | 31 679.00 |
EE Grand total (I to V) | 17 754.00 | 464 373.00 | | 17 754.00 |
EG Accrued income and payables due within one year | 31 679.00 | 28 261.00 | | 31 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 383.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 6 534.00 | |
GG - OPERATING RESULT (I - II) | | | -6 534.00 | |
GQ Financial allocations to depreciation and provisions | | | 442 604.00 | |
GR Interest and similar expenses | | | 898.00 | |
GU Total financial expenses (VI) | | | 443 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -443 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -450 036.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 450 036.00 | 7 104.00 | | 450 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -450 036.00 | -7 104.00 | | -450 036.00 |
| |
| 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 | 442 604.00 | | | 442 604.00 |
I3 DECREASES Total Financial Fixed Assets | | | 442 604.00 | |
I4 DECREASES Grand Total | | | 442 604.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 442 604.00 | | | 442 604.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 442 604.00 | | |
7B Total provisions for depreciation | | 442 604.00 | | |
7C Grand total | | 442 604.00 | | |
UG - Financial | | 442 604.00 | | |
| |
| 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 | 8 160.00 | 8 160.00 | | 8 160.00 |
VI Group and Associates | 23 520.00 | 23 520.00 | | 23 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 680.00 | 31 680.00 | | 31 680.00 |
