| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 182.00 | 182.00 | | 182.00 |
BZ Other receivables | 56 729.00 | | 56 729.00 | 56 729.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 56 729.00 | | 56 729.00 | 56 729.00 |
CO Grand total (0 to V) | 56 911.00 | 182.00 | 56 729.00 | 56 911.00 |
CU Other investments | 182.00 | 182.00 | | 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 3 311.00 | -46 436.00 | | 3 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 043.00 | 50 509.00 | | -6 043.00 |
DL TOTAL (I) | 5 652.00 | 11 695.00 | | 5 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 197.00 | 44 653.00 | | 48 197.00 |
DX Trade payables and related accounts | 850.00 | 1 251.00 | | 850.00 |
DY Tax and social security liabilities | 2 028.00 | | | 2 028.00 |
EC TOTAL (IV) | 51 076.00 | 45 904.00 | | 51 076.00 |
EE Grand total (I to V) | 56 729.00 | 57 600.00 | | 56 729.00 |
EG Accrued income and payables due within one year | 51 076.00 | 45 904.00 | | 51 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 159.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 159.00 | |
GG - OPERATING RESULT (I - II) | | | -3 159.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 477.00 | |
GP Total financial income (V) | | | 1 477.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 52 126.00 | | |
HD Total exceptional income (VII) | | 52 126.00 | | |
HF Exceptional expenses on capital transactions | | 121.00 | | |
HH Total exceptional expenses (VIII) | | 121.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 52 004.00 | | |
HK Income tax | 4 360.00 | 956.00 | | 4 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 477.00 | 54 774.00 | | 1 477.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 520.00 | 4 264.00 | | 7 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 043.00 | 50 509.00 | | -6 043.00 |
| |
| 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 | 741.00 | | 1 476.00 | 741.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 034.00 | 182.00 | |
I4 DECREASES Grand Total | | 2 034.00 | 182.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 741.00 | | 1 476.00 | 741.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 182.00 | | | 182.00 |
7C Grand total | 182.00 | | | 182.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 850.00 | 850.00 | | 850.00 |
VC Group and associates | 56 729.00 | 56 729.00 | | 56 729.00 |
VI Group and Associates | 48 197.00 | 48 197.00 | | 48 197.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 028.00 | 2 028.00 | | 2 028.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 729.00 | 56 729.00 | | 56 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 076.00 | 51 076.00 | | 51 076.00 |
