| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 635 285.00 | 635 285.00 | | 635 285.00 |
BZ Other receivables | 137 017.00 | 137 017.00 | | 137 017.00 |
CF Cash and cash equivalents | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 137 068.00 | 137 017.00 | 51.00 | 137 068.00 |
CO Grand total (0 to V) | 772 354.00 | 772 303.00 | 51.00 | 772 354.00 |
CU Other investments | 635 285.00 | 635 285.00 | | 635 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 500.00 | 76 500.00 | | 76 500.00 |
DB Share, merger, contribution premiums, etc. | 81 078.00 | 81 078.00 | | 81 078.00 |
DD Legal reserve (1) | 11 597.00 | 11 597.00 | | 11 597.00 |
DH Retained earnings | -250 997.00 | -245 742.00 | | -250 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 575.00 | -5 255.00 | | -4 575.00 |
DL TOTAL (I) | -86 398.00 | -81 822.00 | | -86 398.00 |
DU Loans and Debts from Credit Institutions (3) | 40.00 | 36.00 | | 40.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 724.00 | 57 724.00 | | 57 724.00 |
DX Trade payables and related accounts | 23 285.00 | 22 761.00 | | 23 285.00 |
DY Tax and social security liabilities | 5 400.00 | 2 700.00 | | 5 400.00 |
EC TOTAL (IV) | 86 449.00 | 83 220.00 | | 86 449.00 |
EE Grand total (I to V) | 51.00 | 1 399.00 | | 51.00 |
EG Accrued income and payables due within one year | 86 449.00 | 83 220.00 | | 86 449.00 |
| |
| 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 | | | 684.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 1 876.00 | |
GG - OPERATING RESULT (I - II) | | | -1 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 700.00 | 2 700.00 | | 2 700.00 |
HH Total exceptional expenses (VIII) | 2 700.00 | 2 700.00 | | 2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700.00 | -2 700.00 | | -2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 4 800.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 576.00 | 10 055.00 | | 4 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 575.00 | -5 255.00 | | -4 575.00 |
| |
| 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 | 635 285.00 | | | 635 285.00 |
I3 DECREASES Total Financial Fixed Assets | | | 635 285.00 | |
I4 DECREASES Grand Total | | | 635 285.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 635 285.00 | | | 635 285.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 136 017.00 | 1 000.00 | | 136 017.00 |
7B Total provisions for depreciation | 771 303.00 | 1 000.00 | | 771 303.00 |
7C Grand total | 771 303.00 | 1 000.00 | | 771 303.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 1 000.00 | | |
| |
| 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 | 23 285.00 | 23 285.00 | | 23 285.00 |
VC Group and associates | 137 017.00 | 137 017.00 | | 137 017.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VI Group and Associates | 57 724.00 | 57 724.00 | | 57 724.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 400.00 | 5 400.00 | | 5 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 017.00 | 137 017.00 | | 137 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 449.00 | 86 449.00 | | 86 449.00 |
