| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 930.00 | | 200 930.00 | 200 930.00 |
BZ Other receivables | 41 854.00 | | 41 854.00 | 41 854.00 |
CF Cash and cash equivalents | 1 100.00 | | 1 100.00 | 1 100.00 |
CJ TOTAL (II) | 42 954.00 | | 42 954.00 | 42 954.00 |
CO Grand total (0 to V) | 243 884.00 | | 243 884.00 | 243 884.00 |
CU Other investments | 200 930.00 | | 200 930.00 | 200 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 930.00 | 150 930.00 | | 150 930.00 |
DD Legal reserve (1) | 4 622.00 | | | 4 622.00 |
DG Other reserves | 87 817.00 | | | 87 817.00 |
DH Retained earnings | | -8 426.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -337.00 | 100 864.00 | | -337.00 |
DL TOTAL (I) | 243 031.00 | 243 369.00 | | 243 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216.00 | | | 216.00 |
DX Trade payables and related accounts | 636.00 | 618.00 | | 636.00 |
EC TOTAL (IV) | 852.00 | 618.00 | | 852.00 |
EE Grand total (I to V) | 243 884.00 | 243 987.00 | | 243 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 742.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 913.00 | |
GG - OPERATING RESULT (I - II) | | | -913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 578.00 | |
GP Total financial income (V) | | | 578.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 578.00 | 103 251.00 | | 578.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 916.00 | 2 386.00 | | 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -337.00 | 100 864.00 | | -337.00 |
| |
| 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 | 200 930.00 | | | 200 930.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 930.00 | |
I4 DECREASES Grand Total | | | 200 930.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 930.00 | | | 200 930.00 |
| |
| 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 | 636.00 | 636.00 | | 636.00 |
VB VAT | 209.00 | 209.00 | | 209.00 |
VC Group and associates | 41 645.00 | 41 645.00 | | 41 645.00 |
VI Group and Associates | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 854.00 | 41 854.00 | | 41 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 852.00 | 852.00 | | 852.00 |
