| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 560 686.00 | | 560 686.00 | 560 686.00 |
BZ Other receivables | 9 258.00 | | 9 258.00 | 9 258.00 |
CF Cash and cash equivalents | 225.00 | | 225.00 | 225.00 |
CJ TOTAL (II) | 9 483.00 | | 9 483.00 | 9 483.00 |
CO Grand total (0 to V) | 570 169.00 | | 570 169.00 | 570 169.00 |
CU Other investments | 560 686.00 | | 560 686.00 | 560 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 251 836.00 | 251 836.00 | | 251 836.00 |
DD Legal reserve (1) | 29 068.00 | 29 068.00 | | 29 068.00 |
DG Other reserves | 211 402.00 | 213 066.00 | | 211 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 560.00 | -1 665.00 | | -1 560.00 |
DL TOTAL (I) | 490 746.00 | 492 306.00 | | 490 746.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 799.00 | 68 021.00 | | 78 799.00 |
DX Trade payables and related accounts | 624.00 | 630.00 | | 624.00 |
EA Other liabilities | | 9 258.00 | | |
EC TOTAL (IV) | 79 423.00 | 77 909.00 | | 79 423.00 |
EE Grand total (I to V) | 570 169.00 | 570 215.00 | | 570 169.00 |
EI Including equity loans | 78 799.00 | | | 78 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 658.00 | |
GF Total Operating Expenses (II) | | | 658.00 | |
GG - OPERATING RESULT (I - II) | | | -658.00 | |
GR Interest and similar expenses | | | 902.00 | |
GU Total financial expenses (VI) | | | 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 560.00 | 1 665.00 | | 1 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 560.00 | -1 665.00 | | -1 560.00 |
| |
| 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 | 560 686.00 | | | 560 686.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560 686.00 | |
I4 DECREASES Grand Total | | | 560 686.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 560 686.00 | | | 560 686.00 |
| |
| 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 | 624.00 | 624.00 | | 624.00 |
VI Group and Associates | 78 799.00 | 48 799.00 | 30 000.00 | 78 799.00 |
VM Income taxes | 9 258.00 | 9 258.00 | | 9 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 258.00 | 9 258.00 | | 9 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 423.00 | 49 423.00 | 30 000.00 | 79 423.00 |
