| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 997 000.00 | | 997 000.00 | 997 000.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 500.00 | | 500.00 | 500.00 |
CO Grand total (0 to V) | 997 500.00 | | 997 500.00 | 997 500.00 |
CU Other investments | 997 000.00 | | 997 000.00 | 997 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 571 100.00 | 571 100.00 | | 571 100.00 |
DH Retained earnings | -7 314.00 | -5 904.00 | | -7 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -976.00 | -1 410.00 | | -976.00 |
DL TOTAL (I) | 562 810.00 | 563 786.00 | | 562 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 400.00 | 186 400.00 | | 186 400.00 |
DX Trade payables and related accounts | 2 884.00 | 2 212.00 | | 2 884.00 |
EA Other liabilities | 245 402.00 | 245 348.00 | | 245 402.00 |
EC TOTAL (IV) | 434 690.00 | 433 959.00 | | 434 690.00 |
EE Grand total (I to V) | 997 500.00 | 997 746.00 | | 997 500.00 |
EG Accrued income and payables due within one year | 434 690.00 | 433 959.00 | | 434 690.00 |
EI Including equity loans | 186 400.00 | | | 186 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 823.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 977.00 | |
GG - OPERATING RESULT (I - II) | | | -976.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 977.00 | 1 410.00 | | 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -976.00 | -1 410.00 | | -976.00 |
| |
| 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 | 997 000.00 | | | 997 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 997 000.00 | |
I4 DECREASES Grand Total | | | 997 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 997 000.00 | | | 997 000.00 |
| |
| 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 | 2 884.00 | 2 884.00 | | 2 884.00 |
8K Other liabilities (including liabilities related to repo transactions) | 245 402.00 | 245 402.00 | | 245 402.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VI Group and Associates | 186 400.00 | 186 400.00 | | 186 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 434 690.00 | 434 690.00 | | 434 690.00 |
