| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 438 571.00 | | 2 438 571.00 | 2 438 571.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 291.00 | | 5 291.00 | 5 291.00 |
CJ TOTAL (II) | 5 291.00 | | 5 291.00 | 5 291.00 |
CO Grand total (0 to V) | 2 443 863.00 | | 2 443 863.00 | 2 443 863.00 |
CU Other investments | 2 438 571.00 | | 2 438 571.00 | 2 438 571.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 260 580.00 | 2 260 580.00 | | 2 260 580.00 |
DB Share, merger, contribution premiums, etc. | 202 434.00 | 215 023.00 | | 202 434.00 |
DD Legal reserve (1) | 3 565.00 | 3 565.00 | | 3 565.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 936.00 | -12 589.00 | | -25 936.00 |
DL TOTAL (I) | 2 440 644.00 | 2 466 579.00 | | 2 440 644.00 |
DU Loans and Debts from Credit Institutions (3) | 255.00 | 222.00 | | 255.00 |
DX Trade payables and related accounts | 2 964.00 | 4 842.00 | | 2 964.00 |
EC TOTAL (IV) | 3 219.00 | 5 064.00 | | 3 219.00 |
EE Grand total (I to V) | 2 443 863.00 | 2 471 643.00 | | 2 443 863.00 |
EG Accrued income and payables due within one year | 3 219.00 | 5 064.00 | | 3 219.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 815.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 815.00 | |
GG - OPERATING RESULT (I - II) | | | -6 815.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 19 120.00 | | | 19 120.00 |
HH Total exceptional expenses (VIII) | 19 120.00 | | | 19 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 120.00 | | | -19 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 936.00 | 12 589.00 | | 25 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 936.00 | -12 589.00 | | -25 936.00 |
| |
| 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 | 2 438 571.00 | | | 2 438 571.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 438 571.00 | |
I4 DECREASES Grand Total | | | 2 438 571.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 438 571.00 | | | 2 438 571.00 |
| |
| 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 | 2 964.00 | 2 964.00 | | 2 964.00 |
VG Loans with a maturity of up to one year at origin | 255.00 | 255.00 | | 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 219.00 | 3 219.00 | | 3 219.00 |
