| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 750 000.00 | | 750 000.00 | 750 000.00 |
BZ Other receivables | 309 311.00 | | 309 311.00 | 309 311.00 |
CF Cash and cash equivalents | 913.00 | | 913.00 | 913.00 |
CJ TOTAL (II) | 310 225.00 | | 310 225.00 | 310 225.00 |
CO Grand total (0 to V) | 1 060 225.00 | | 1 060 225.00 | 1 060 225.00 |
CU Other investments | 750 000.00 | | 750 000.00 | 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 366 000.00 | | | 366 000.00 |
DD Legal reserve (1) | 36 600.00 | | | 36 600.00 |
DG Other reserves | 145 085.00 | | | 145 085.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 538.00 | | | -22 538.00 |
DL TOTAL (I) | 525 147.00 | | | 525 147.00 |
DV Miscellaneous Loans and Financial Debts (4) | 531 744.00 | | | 531 744.00 |
DX Trade payables and related accounts | 1 772.00 | | | 1 772.00 |
DY Tax and social security liabilities | 1 561.00 | | | 1 561.00 |
EC TOTAL (IV) | 535 077.00 | | | 535 077.00 |
EE Grand total (I to V) | 1 060 225.00 | | | 1 060 225.00 |
EG Accrued income and payables due within one year | 535 077.00 | | | 535 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 855.00 | |
GF Total Operating Expenses (II) | | | 1 855.00 | |
GG - OPERATING RESULT (I - II) | | | -1 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 312.00 | |
GP Total financial income (V) | | | 4 312.00 | |
GR Interest and similar expenses | | | 5 442.00 | |
GU Total financial expenses (VI) | | | 5 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20 000.00 | | | 20 000.00 |
HH Total exceptional expenses (VIII) | 20 000.00 | | | 20 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 000.00 | | | -20 000.00 |
HK Income tax | -448.00 | | | -448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 312.00 | | | 4 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 850.00 | | | 26 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 538.00 | | | -22 538.00 |
| |
| 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 | 750 000.00 | | | 750 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750 000.00 | |
I4 DECREASES Grand Total | | | 750 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 750 000.00 | | | 750 000.00 |
| |
| 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 | 1 772.00 | 1 772.00 | | 1 772.00 |
8E Income Taxes | 1 561.00 | 1 561.00 | | 1 561.00 |
VC Group and associates | 309 311.00 | 309 311.00 | | 309 311.00 |
VI Group and Associates | 531 744.00 | 531 744.00 | | 531 744.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 311.00 | 309 311.00 | | 309 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 535 077.00 | 535 077.00 | | 535 077.00 |
