| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 406 229.00 | | 406 229.00 | 406 229.00 |
BZ Other receivables | 5 520.00 | | 5 520.00 | 5 520.00 |
CF Cash and cash equivalents | 414.00 | | 414.00 | 414.00 |
CJ TOTAL (II) | 5 934.00 | | 5 934.00 | 5 934.00 |
CO Grand total (0 to V) | 412 164.00 | | 412 164.00 | 412 164.00 |
CU Other investments | 406 229.00 | | 406 229.00 | 406 229.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 207 114.00 | 218 886.00 | | 207 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 129.00 | -11 773.00 | | -10 129.00 |
DL TOTAL (I) | 247 293.00 | 257 422.00 | | 247 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 351.00 | 191 529.00 | | 160 351.00 |
DX Trade payables and related accounts | 4 520.00 | 4 430.00 | | 4 520.00 |
EC TOTAL (IV) | 164 871.00 | 195 959.00 | | 164 871.00 |
EE Grand total (I to V) | 412 164.00 | 453 381.00 | | 412 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 725.00 | |
GE Other Expenses | | | 1 200.00 | |
GF Total Operating Expenses (II) | | | 7 925.00 | |
GG - OPERATING RESULT (I - II) | | | -7 925.00 | |
GR Interest and similar expenses | | | 2 262.00 | |
GU Total financial expenses (VI) | | | 2 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 199.00 | 42.00 | | 199.00 |
HD Total exceptional income (VII) | 199.00 | 42.00 | | 199.00 |
HE Exceptional expenses on management operations | 142.00 | 263.00 | | 142.00 |
HH Total exceptional expenses (VIII) | 142.00 | 263.00 | | 142.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 57.00 | -221.00 | | 57.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199.00 | 42.00 | | 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 328.00 | 11 815.00 | | 10 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 129.00 | -11 773.00 | | -10 129.00 |
| |
| 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 | 406 229.00 | | | 406 229.00 |
I3 DECREASES Total Financial Fixed Assets | | | 406 229.00 | |
I4 DECREASES Grand Total | | | 406 229.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 406 229.00 | | | 406 229.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 159 091.00 | 159 091.00 | | 159 091.00 |
8B Suppliers and Related Accounts | 4 520.00 | 4 520.00 | | 4 520.00 |
VI Group and Associates | 1 260.00 | 1 260.00 | | 1 260.00 |
VM Income taxes | 5 520.00 | 5 520.00 | | 5 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 520.00 | 5 520.00 | | 5 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 871.00 | 164 871.00 | | 164 871.00 |
