| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 200 153.00 | 150 000.00 | 50 153.00 | 200 153.00 |
BH Other financial assets | 7 503.00 | | 7 503.00 | 7 503.00 |
BJ TOTAL (I) | 207 656.00 | 150 000.00 | 57 656.00 | 207 656.00 |
CD Marketable securities | 19 309.00 | | 19 309.00 | 19 309.00 |
CF Cash and cash equivalents | 24 415.00 | | 24 415.00 | 24 415.00 |
CJ TOTAL (II) | 43 725.00 | | 43 725.00 | 43 725.00 |
CO Grand total (0 to V) | 251 381.00 | 150 000.00 | 101 381.00 | 251 381.00 |
CP Shares due in less than one year | 7 503.00 | | | 7 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 243.00 | 243.00 | | 243.00 |
DH Retained earnings | -56 011.00 | -61 675.00 | | -56 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 708.00 | 5 664.00 | | 5 708.00 |
DL TOTAL (I) | 99 941.00 | 94 232.00 | | 99 941.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
EC TOTAL (IV) | 1 440.00 | 1 440.00 | | 1 440.00 |
EE Grand total (I to V) | 101 381.00 | 95 672.00 | | 101 381.00 |
EG Accrued income and payables due within one year | | 1 440.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 850.00 | |
GF Total Operating Expenses (II) | | | 1 850.00 | |
GG - OPERATING RESULT (I - II) | | | -1 850.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 503.00 | |
GL Other interest and similar income | | | 55.00 | |
GP Total financial income (V) | | | 7 559.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 348 000.00 | | |
HF Exceptional expenses on capital transactions | | 348 000.00 | | |
HH Total exceptional expenses (VIII) | | 348 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 559.00 | 355 549.00 | | 7 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 850.00 | 349 885.00 | | 1 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 708.00 | 5 664.00 | | 5 708.00 |
| |
| 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 | 202 645.00 | | 7 503.00 | 202 645.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 493.00 | 207 656.00 | |
I4 DECREASES Grand Total | | 2 493.00 | 207 656.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 202 645.00 | | 7 503.00 | 202 645.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 150 000.00 | | | 150 000.00 |
7B Total provisions for depreciation | 150 000.00 | | | 150 000.00 |
7C Grand total | 150 000.00 | | | 150 000.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
UT Other financial assets | 7 503.00 | 7 503.00 | | 7 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 503.00 | 7 503.00 | | 7 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 440.00 | 1 440.00 | | 1 440.00 |
