| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 451.00 | 172.00 | 279.00 | 451.00 |
BJ TOTAL (I) | 299 497.00 | 172.00 | 299 325.00 | 299 497.00 |
BZ Other receivables | 56 751.00 | | 56 751.00 | 56 751.00 |
CF Cash and cash equivalents | 9 054.00 | | 9 054.00 | 9 054.00 |
CJ TOTAL (II) | 65 804.00 | | 65 804.00 | 65 804.00 |
CO Grand total (0 to V) | 365 301.00 | 172.00 | 365 129.00 | 365 301.00 |
CU Other investments | 299 046.00 | | 299 046.00 | 299 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 271 000.00 | 271 000.00 | | 271 000.00 |
DD Legal reserve (1) | 1 955.00 | 1 955.00 | | 1 955.00 |
DG Other reserves | 93 168.00 | 93 168.00 | | 93 168.00 |
DH Retained earnings | -3 719.00 | -1 705.00 | | -3 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 664.00 | -2 014.00 | | -1 664.00 |
DL TOTAL (I) | 360 740.00 | 362 404.00 | | 360 740.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 10.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 940.00 | 1 375.00 | | 2 940.00 |
DX Trade payables and related accounts | 1 323.00 | 1 257.00 | | 1 323.00 |
DY Tax and social security liabilities | 117.00 | 117.00 | | 117.00 |
EC TOTAL (IV) | 4 389.00 | 2 758.00 | | 4 389.00 |
EE Grand total (I to V) | 365 129.00 | 365 162.00 | | 365 129.00 |
EG Accrued income and payables due within one year | 4 389.00 | 2 758.00 | | 4 389.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10.00 | 10.00 | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 433.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27.00 | |
GF Total Operating Expenses (II) | | | 1 634.00 | |
GG - OPERATING RESULT (I - II) | | | -1 634.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 664.00 | 2 014.00 | | 1 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 664.00 | -2 014.00 | | -1 664.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 299 497.00 | | | 299 497.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 451.00 | | | 451.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 299 046.00 | | | 299 046.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145.00 | 27.00 | | 145.00 |
PE DEPRECIATION Total including other intangible assets | 145.00 | 27.00 | | 145.00 |
| |
| 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 | 1 323.00 | 1 323.00 | | 1 323.00 |
VC Group and associates | 56 751.00 | 56 751.00 | | 56 751.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 2 940.00 | 2 940.00 | | 2 940.00 |
VQ Other Taxes, Duties, and Similar Debts | 117.00 | 117.00 | | 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 751.00 | 56 751.00 | | 56 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 389.00 | 4 389.00 | | 4 389.00 |
