| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 547 827.00 | | 547 827.00 | 547 827.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 18 891.00 | | 18 891.00 | 18 891.00 |
CJ TOTAL (II) | 18 891.00 | | 18 891.00 | 18 891.00 |
CO Grand total (0 to V) | 566 718.00 | | 566 718.00 | 566 718.00 |
CU Other investments | 547 827.00 | | 547 827.00 | 547 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 783.00 | 54 783.00 | | 54 783.00 |
DB Share, merger, contribution premiums, etc. | 493 045.00 | 493 045.00 | | 493 045.00 |
DH Retained earnings | -8 308.00 | | | -8 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 712.00 | -8 308.00 | | -8 712.00 |
DL TOTAL (I) | 530 808.00 | 539 520.00 | | 530 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 350.00 | 30 586.00 | | 31 350.00 |
DX Trade payables and related accounts | 4 560.00 | 8 400.00 | | 4 560.00 |
EC TOTAL (IV) | 35 910.00 | 38 986.00 | | 35 910.00 |
EE Grand total (I to V) | 566 718.00 | 578 505.00 | | 566 718.00 |
EI Including equity loans | 31 350.00 | | | 31 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 948.00 | |
GF Total Operating Expenses (II) | | | 7 948.00 | |
GG - OPERATING RESULT (I - II) | | | -7 948.00 | |
GR Interest and similar expenses | | | 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 712.00 | 8 308.00 | | 8 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 712.00 | -8 308.00 | | -8 712.00 |
| |
| 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 | 547 827.00 | | | 547 827.00 |
I3 DECREASES Total Financial Fixed Assets | | | 547 827.00 | |
I4 DECREASES Grand Total | | | 547 827.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 547 827.00 | | | 547 827.00 |
| |
| 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 | 4 560.00 | 4 560.00 | | 4 560.00 |
VI Group and Associates | 31 350.00 | 31 350.00 | | 31 350.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 910.00 | 35 910.00 | | 35 910.00 |
