| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 504 298.00 | | 504 298.00 | 504 298.00 |
BJ TOTAL (I) | 504 298.00 | | 504 298.00 | 504 298.00 |
BZ Other receivables | 49 475.00 | | 49 475.00 | 49 475.00 |
CF Cash and cash equivalents | 1 325.00 | | 1 325.00 | 1 325.00 |
CJ TOTAL (II) | 50 800.00 | | 50 800.00 | 50 800.00 |
CO Grand total (0 to V) | 555 098.00 | | 555 098.00 | 555 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 529 800.00 | | | 529 800.00 |
DB Share, merger, contribution premiums, etc. | 15 831.00 | | | 15 831.00 |
DD Legal reserve (1) | 2 318.00 | | | 2 318.00 |
DH Retained earnings | -2 541.00 | | | -2 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 175.00 | | | -2 175.00 |
DL TOTAL (I) | 543 233.00 | | | 543 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 667.00 | | | 10 667.00 |
DX Trade payables and related accounts | 1 198.00 | | | 1 198.00 |
EC TOTAL (IV) | 11 865.00 | | | 11 865.00 |
EE Grand total (I to V) | 555 098.00 | | | 555 098.00 |
EG Accrued income and payables due within one year | 11 865.00 | | | 11 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 978.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 2 131.00 | |
GG - OPERATING RESULT (I - II) | | | -2 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 97.00 | |
GP Total financial income (V) | | | 97.00 | |
GR Interest and similar expenses | | | 142.00 | |
GU Total financial expenses (VI) | | | 142.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 175.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 97.00 | | | 97.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 273.00 | | | 2 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 175.00 | | | -2 175.00 |
| |
| 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 | 504 298.00 | | | 504 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 504 298.00 | |
I4 DECREASES Grand Total | | | 504 298.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 504 298.00 | | | 504 298.00 |
| |
| 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 | 1 197.00 | 1 197.00 | | 1 197.00 |
UP Loans | | | 5.00 | |
VI Group and Associates | 10 667.00 | 10 667.00 | | 10 667.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 474.00 | 49 474.00 | | 49 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 474.00 | 49 474.00 | | 49 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 864.00 | 11 864.00 | | 11 864.00 |
