| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 261 000.00 | | 261 000.00 | 261 000.00 |
BZ Other receivables | 2 214.00 | | 2 214.00 | 2 214.00 |
CD Marketable securities | 14 000.00 | | 14 000.00 | 14 000.00 |
CF Cash and cash equivalents | 124 740.00 | | 124 740.00 | 124 740.00 |
CJ TOTAL (II) | 140 954.00 | | 140 954.00 | 140 954.00 |
CO Grand total (0 to V) | 401 954.00 | | 401 954.00 | 401 954.00 |
CU Other investments | 261 000.00 | | 261 000.00 | 261 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | | | 450 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 110.00 | | | -57 110.00 |
DK Regulated provisions | 5 420.00 | | | 5 420.00 |
DL TOTAL (I) | 398 310.00 | | | 398 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 373.00 | | | 2 373.00 |
DX Trade payables and related accounts | 1 271.00 | | | 1 271.00 |
EC TOTAL (IV) | 3 644.00 | | | 3 644.00 |
EE Grand total (I to V) | 401 954.00 | | | 401 954.00 |
EG Accrued income and payables due within one year | 3 644.00 | | | 3 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 847.00 | |
GF Total Operating Expenses (II) | | | 3 847.00 | |
GG - OPERATING RESULT (I - II) | | | -3 847.00 | |
GR Interest and similar expenses | | | 57.00 | |
GU Total financial expenses (VI) | | | 57.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 177 214.00 | | | 177 214.00 |
HD Total exceptional income (VII) | 177 214.00 | | | 177 214.00 |
HF Exceptional expenses on capital transactions | 225 000.00 | | | 225 000.00 |
HG Exceptional depreciation and provisions | 5 420.00 | | | 5 420.00 |
HH Total exceptional expenses (VIII) | 230 420.00 | | | 230 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -53 206.00 | | | -53 206.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 214.00 | | | 177 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 324.00 | | | 234 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 110.00 | | | -57 110.00 |
| |
| 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 | | | 486 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | 225 000.00 | 261 000.00 | |
I4 DECREASES Grand Total | | 225 000.00 | 261 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 486 000.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 420.00 | | |
7C Grand total | | 5 420.00 | | |
UJ - Exceptional | | 5 420.00 | | |
| |
| 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 | 1 271.00 | 1 271.00 | | 1 271.00 |
VI Group and Associates | 2 373.00 | 2 373.00 | | 2 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 214.00 | 2 214.00 | | 2 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 214.00 | 2 214.00 | | 2 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 644.00 | 3 644.00 | | 3 644.00 |
