| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 766 142.00 | 2 517.00 | 763 625.00 | 766 142.00 |
BH Other financial assets | 920.00 | | 920.00 | 920.00 |
BJ TOTAL (I) | 930 673.00 | 2 517.00 | 928 156.00 | 930 673.00 |
CF Cash and cash equivalents | 1 882.00 | | 1 882.00 | 1 882.00 |
CJ TOTAL (II) | 1 882.00 | | 1 882.00 | 1 882.00 |
CO Grand total (0 to V) | 932 556.00 | 2 517.00 | 930 039.00 | 932 556.00 |
CU Other investments | 163 611.00 | | 163 611.00 | 163 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -38 617.00 | -24 631.00 | | -38 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 651.00 | -13 986.00 | | -10 651.00 |
DL TOTAL (I) | 732.00 | 11 383.00 | | 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 925 606.00 | 703 625.00 | | 925 606.00 |
DX Trade payables and related accounts | 3 700.00 | 3 006.00 | | 3 700.00 |
EC TOTAL (IV) | 929 306.00 | 706 631.00 | | 929 306.00 |
EE Grand total (I to V) | 930 039.00 | 718 014.00 | | 930 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 022.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 11 022.00 | |
GG - OPERATING RESULT (I - II) | | | -11 022.00 | |
GK Income from other securities and fixed asset receivables | | | 7 383.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 275.00 | |
GP Total financial income (V) | | | 12 658.00 | |
GQ Financial allocations to depreciation and provisions | | | 305.00 | |
GR Interest and similar expenses | | | 11 981.00 | |
GU Total financial expenses (VI) | | | 12 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 658.00 | 8 240.00 | | 12 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 309.00 | 22 226.00 | | 23 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 651.00 | -13 986.00 | | -10 651.00 |
| |
| 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 | 697 703.00 | | 268 218.00 | 697 703.00 |
I3 DECREASES Total Financial Fixed Assets | | 35 249.00 | 930 673.00 | |
I4 DECREASES Grand Total | | 35 249.00 | 930 673.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 697 703.00 | | 268 218.00 | 697 703.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 7 486.00 | 305.00 | 5 274.00 | 7 486.00 |
7B Total provisions for depreciation | 7 486.00 | 305.00 | 5 274.00 | 7 486.00 |
7C Grand total | 7 486.00 | 305.00 | 5 274.00 | 7 486.00 |
UG - Financial | | 305.00 | 5 274.00 | |
| |
| 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 | 3 700.00 | | | 3 700.00 |
UT Other financial assets | 880.00 | 880.00 | | 880.00 |
VI Group and Associates | 925 606.00 | | | 925 606.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 880.00 | 880.00 | | 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 929 306.00 | | | 929 306.00 |
