| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 308 100.00 | | 308 100.00 | 308 100.00 |
BZ Other receivables | 93 666.00 | | 93 666.00 | 93 666.00 |
CF Cash and cash equivalents | 470.00 | | 470.00 | 470.00 |
CJ TOTAL (II) | 94 135.00 | | 94 135.00 | 94 135.00 |
CO Grand total (0 to V) | 402 235.00 | | 402 235.00 | 402 235.00 |
CU Other investments | 308 100.00 | | 308 100.00 | 308 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 298 850.00 | | | 298 850.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 805.00 | | | -10 805.00 |
DL TOTAL (I) | 288 045.00 | | | 288 045.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 920.00 | | | 111 920.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 1 070.00 | | | 1 070.00 |
EC TOTAL (IV) | 114 190.00 | | | 114 190.00 |
EE Grand total (I to V) | 402 235.00 | | | 402 235.00 |
EG Accrued income and payables due within one year | 114 190.00 | | | 114 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 156.00 | |
FR Total operating income (I) | | | 156.00 | |
FW Other purchases and external expenses | | | 9 890.00 | |
GF Total Operating Expenses (II) | | | 9 890.00 | |
GG - OPERATING RESULT (I - II) | | | -9 735.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 070.00 | | | 1 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156.00 | | | 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 960.00 | | | 10 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 805.00 | | | -10 805.00 |
| |
| 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 | | | 308 100.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 308 100.00 | |
I4 DECREASES Grand Total | | | 308 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 308 100.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 1 070.00 | 1 070.00 | | 1 070.00 |
VC Group and associates | 93 666.00 | 93 666.00 | | 93 666.00 |
VI Group and Associates | 111 920.00 | 111 920.00 | | 111 920.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 666.00 | 93 666.00 | | 93 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 190.00 | 114 190.00 | | 114 190.00 |
