| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 000.00 | | 40 000.00 | 40 000.00 |
BJ TOTAL (I) | 70 000.00 | | 70 000.00 | 70 000.00 |
BL Raw materials, supplies | 28 232.00 | | 28 232.00 | 28 232.00 |
BZ Other receivables | 4 372.00 | | 4 372.00 | 4 372.00 |
CF Cash and cash equivalents | 1 708.00 | | 1 708.00 | 1 708.00 |
CJ TOTAL (II) | 34 312.00 | | 34 312.00 | 34 312.00 |
CO Grand total (0 to V) | 104 312.00 | | 104 312.00 | 104 312.00 |
CP Shares due in less than one year | 40 000.00 | | | 40 000.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 013.00 | 7 013.00 | | 7 013.00 |
DD Legal reserve (1) | 810.00 | 810.00 | | 810.00 |
DH Retained earnings | -15 132.00 | 73 151.00 | | -15 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 012.00 | -88 283.00 | | -1 012.00 |
DL TOTAL (I) | -8 321.00 | -7 309.00 | | -8 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 805.00 | 87 805.00 | | 87 805.00 |
DX Trade payables and related accounts | 16 040.00 | 22 890.00 | | 16 040.00 |
DY Tax and social security liabilities | 128.00 | 125.00 | | 128.00 |
EA Other liabilities | 8 660.00 | | | 8 660.00 |
EC TOTAL (IV) | 112 633.00 | 110 821.00 | | 112 633.00 |
EE Grand total (I to V) | 104 312.00 | 103 511.00 | | 104 312.00 |
EG Accrued income and payables due within one year | 112 633.00 | 110 821.00 | | 112 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 363.00 | |
FX Taxes, duties, and similar payments | | | 2 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 9 392.00 | |
GG - OPERATING RESULT (I - II) | | | -9 392.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 20 000.00 | | |
HA Exceptional income from management transactions | 8 390.00 | 180.00 | | 8 390.00 |
HD Total exceptional income (VII) | 8 390.00 | 180.00 | | 8 390.00 |
HE Exceptional expenses on management operations | | 90 713.00 | | |
HF Exceptional expenses on capital transactions | | 3 056.00 | | |
HH Total exceptional expenses (VIII) | | 93 769.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 390.00 | -93 589.00 | | 8 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 390.00 | 20 180.00 | | 8 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 402.00 | 108 463.00 | | 9 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 012.00 | -88 283.00 | | -1 012.00 |
| |
| 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 | 70 000.00 | | | 70 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 70 000.00 | |
I4 DECREASES Grand Total | | | 70 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 70 000.00 | | | 70 000.00 |
| |
| 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 | 16 040.00 | 16 040.00 | | 16 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 660.00 | 8 660.00 | | 8 660.00 |
UL Receivables related to investments | 40 000.00 | 40 000.00 | | 40 000.00 |
VB VAT | 4 372.00 | 4 372.00 | | 4 372.00 |
VI Group and Associates | 87 805.00 | 87 805.00 | | 87 805.00 |
VQ Other Taxes, Duties, and Similar Debts | 128.00 | 128.00 | | 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 372.00 | 44 372.00 | | 44 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 633.00 | 112 633.00 | | 112 633.00 |
