| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 308.00 | | 9 308.00 | 9 308.00 |
BZ Other receivables | 3 719.00 | | 3 719.00 | 3 719.00 |
CF Cash and cash equivalents | 1 187.00 | | 1 187.00 | 1 187.00 |
CJ TOTAL (II) | 4 906.00 | | 4 906.00 | 4 906.00 |
CO Grand total (0 to V) | 14 214.00 | | 14 214.00 | 14 214.00 |
CU Other investments | 9 308.00 | | 9 308.00 | 9 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | 69.00 | 69.00 | | 69.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DF Regulated reserves (1) | 5 001.00 | | | 5 001.00 |
DG Other reserves | 2 702.00 | 2 702.00 | | 2 702.00 |
DH Retained earnings | | -39 989.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 651.00 | -10 010.00 | | -8 651.00 |
DL TOTAL (I) | 221.00 | -46 128.00 | | 221.00 |
EA Other liabilities | 13 993.00 | 57 736.00 | | 13 993.00 |
EC TOTAL (IV) | 13 993.00 | 57 736.00 | | 13 993.00 |
EE Grand total (I to V) | 14 214.00 | 11 608.00 | | 14 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 356.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 9 485.00 | |
GG - OPERATING RESULT (I - II) | | | -9 485.00 | |
GL Other interest and similar income | | | 3 719.00 | |
GP Total financial income (V) | | | 3 719.00 | |
GR Interest and similar expenses | | | 2 884.00 | |
GU Total financial expenses (VI) | | | 2 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 719.00 | 1 887.00 | | 3 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 370.00 | 11 897.00 | | 12 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 651.00 | -10 010.00 | | -8 651.00 |
| |
| 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 | 9 303.00 | | 6.00 | 9 303.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 308.00 | |
I4 DECREASES Grand Total | | | 9 308.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 303.00 | | 6.00 | 9 303.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 3 719.00 | 3 719.00 | | 3 719.00 |
VI Group and Associates | 13 993.00 | 13 993.00 | | 13 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 719.00 | 3 719.00 | | 3 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 993.00 | 13 993.00 | | 13 993.00 |
