| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 255.00 | 185.00 | 1 070.00 | 1 255.00 |
BJ TOTAL (I) | 114 868.00 | 185.00 | 114 683.00 | 114 868.00 |
BZ Other receivables | 1 724.00 | | 1 724.00 | 1 724.00 |
CF Cash and cash equivalents | 7 417.00 | | 7 417.00 | 7 417.00 |
CJ TOTAL (II) | 9 141.00 | | 9 141.00 | 9 141.00 |
CO Grand total (0 to V) | 124 010.00 | 185.00 | 123 825.00 | 124 010.00 |
CU Other investments | 113 613.00 | | 113 613.00 | 113 613.00 |
| |
| 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) | -3 937.00 | | | -3 937.00 |
DK Regulated provisions | 2 156.00 | | | 2 156.00 |
DL TOTAL (I) | 18 219.00 | | | 18 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 000.00 | | | 105 000.00 |
DX Trade payables and related accounts | 606.00 | | | 606.00 |
EC TOTAL (IV) | 105 606.00 | | | 105 606.00 |
EE Grand total (I to V) | 123 825.00 | | | 123 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 591.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 185.00 | |
GF Total Operating Expenses (II) | | | 1 775.00 | |
GG - OPERATING RESULT (I - II) | | | -1 775.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 156.00 | | | 2 156.00 |
HH Total exceptional expenses (VIII) | 2 156.00 | | | 2 156.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 156.00 | | | -2 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 937.00 | | | 3 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 937.00 | | | -3 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 2 156.00 | | |
7C Grand total | | 2 156.00 | | |
| |
| 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 | 105 000.00 | | | 105 000.00 |
8B Suppliers and Related Accounts | 606.00 | 606.00 | | 606.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 724.00 | 1 724.00 | | 1 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 606.00 | 606.00 | | 105 606.00 |
