| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 448 760.00 | | 448 760.00 | 448 760.00 |
BZ Other receivables | 388 735.00 | | 388 735.00 | 388 735.00 |
CF Cash and cash equivalents | 45 869.00 | | 45 869.00 | 45 869.00 |
CJ TOTAL (II) | 434 604.00 | | 434 604.00 | 434 604.00 |
CO Grand total (0 to V) | 883 364.00 | | 883 364.00 | 883 364.00 |
CU Other investments | 448 760.00 | | 448 760.00 | 448 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 011.00 | 1 011.00 | | 1 011.00 |
DE Statutory or contractual reserves | 196 059.00 | 196 059.00 | | 196 059.00 |
DG Other reserves | 217 615.00 | 218 919.00 | | 217 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 959.00 | -1 304.00 | | -1 959.00 |
DL TOTAL (I) | 422 726.00 | 424 685.00 | | 422 726.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 539.00 | 8 539.00 | | 8 539.00 |
DX Trade payables and related accounts | 3 339.00 | 2 587.00 | | 3 339.00 |
DZ Fixed asset liabilities and related accounts | 448 760.00 | 448 760.00 | | 448 760.00 |
EC TOTAL (IV) | 460 638.00 | 459 885.00 | | 460 638.00 |
EE Grand total (I to V) | 883 364.00 | 884 571.00 | | 883 364.00 |
EG Accrued income and payables due within one year | 460 638.00 | 459 885.00 | | 460 638.00 |
EI Including equity loans | 8 539.00 | | | 8 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 005.00 | |
GF Total Operating Expenses (II) | | | 2 005.00 | |
GG - OPERATING RESULT (I - II) | | | -2 005.00 | |
GL Other interest and similar income | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46.00 | 550.00 | | 46.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 005.00 | 1 854.00 | | 2 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 959.00 | -1 304.00 | | -1 959.00 |
| |
| 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 | 448 760.00 | | | 448 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 448 760.00 | |
I4 DECREASES Grand Total | | | 448 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 448 760.00 | | | 448 760.00 |
| |
| 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 | 3 339.00 | 3 339.00 | | 3 339.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 539.00 | 8 539.00 | | 8 539.00 |
VP Miscellaneous | 388 735.00 | 388 735.00 | | 388 735.00 |
VQ Other Taxes, Duties, and Similar Debts | 448 760.00 | 448 760.00 | | 448 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 388 735.00 | 388 735.00 | | 388 735.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 460 638.00 | 460 638.00 | | 460 638.00 |
