| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 880.00 | | 880.00 | 880.00 |
BZ Other receivables | 35 020.00 | | 35 020.00 | 35 020.00 |
CF Cash and cash equivalents | 2 774.00 | | 2 774.00 | 2 774.00 |
CJ TOTAL (II) | 37 794.00 | | 37 794.00 | 37 794.00 |
CO Grand total (0 to V) | 38 674.00 | | 38 674.00 | 38 674.00 |
CU Other investments | 880.00 | | 880.00 | 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 090.00 | 350 090.00 | | 350 090.00 |
DB Share, merger, contribution premiums, etc. | 49 990.00 | 49 990.00 | | 49 990.00 |
DH Retained earnings | -550 445.00 | -587 640.00 | | -550 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 571.00 | 37 195.00 | | 32 571.00 |
DL TOTAL (I) | -117 793.00 | -150 365.00 | | -117 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 817.00 | 367 646.00 | | 155 817.00 |
DX Trade payables and related accounts | 650.00 | 1 560.00 | | 650.00 |
EC TOTAL (IV) | 156 467.00 | 369 206.00 | | 156 467.00 |
EE Grand total (I to V) | 38 674.00 | 218 842.00 | | 38 674.00 |
EG Accrued income and payables due within one year | 156 467.00 | 369 206.00 | | 156 467.00 |
EI Including equity loans | 155 817.00 | | | 155 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 713.00 | |
GF Total Operating Expenses (II) | | | 713.00 | |
GG - OPERATING RESULT (I - II) | | | -713.00 | |
GH Attributed profit or transferred loss (III) | | | 33 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 625.00 | | | 625.00 |
HH Total exceptional expenses (VIII) | 625.00 | | | 625.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -625.00 | | | -625.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 909.00 | 37 791.00 | | 33 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 338.00 | 595.00 | | 1 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 571.00 | 37 195.00 | | 32 571.00 |
| |
| 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 | 1 505.00 | | | 1 505.00 |
I3 DECREASES Total Financial Fixed Assets | | 625.00 | 880.00 | |
I4 DECREASES Grand Total | | 625.00 | 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 505.00 | | | 1 505.00 |
| |
| 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 | 650.00 | 650.00 | | 650.00 |
VB VAT | 1 110.00 | 1 110.00 | | 1 110.00 |
VC Group and associates | 33 910.00 | 33 910.00 | | 33 910.00 |
VI Group and Associates | 155 817.00 | 155 817.00 | | 155 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 020.00 | 35 020.00 | | 35 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 467.00 | 156 467.00 | | 156 467.00 |
