| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 539 200.00 | | 539 200.00 | 539 200.00 |
BZ Other receivables | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 1 061.00 | | 1 061.00 | 1 061.00 |
CJ TOTAL (II) | 201 061.00 | | 201 061.00 | 201 061.00 |
CO Grand total (0 to V) | 740 261.00 | | 740 261.00 | 740 261.00 |
CU Other investments | 539 200.00 | | 539 200.00 | 539 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 000.00 | | | 540 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 924.00 | | | -2 924.00 |
DL TOTAL (I) | 537 076.00 | | | 537 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202 530.00 | | | 202 530.00 |
DX Trade payables and related accounts | 655.00 | | | 655.00 |
EC TOTAL (IV) | 203 185.00 | | | 203 185.00 |
EE Grand total (I to V) | 740 261.00 | | | 740 261.00 |
EI Including equity loans | 202 530.00 | | | 202 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 894.00 | |
GF Total Operating Expenses (II) | | | 2 894.00 | |
GG - OPERATING RESULT (I - II) | | | -2 894.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 80.00 | |
GR Interest and similar expenses | | | 110.00 | |
GU Total financial expenses (VI) | | | 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80.00 | | | 80.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 004.00 | | | 3 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 924.00 | | | -2 924.00 |
| |
| 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 | 539 200.00 | | | 539 200.00 |
I3 DECREASES Total Financial Fixed Assets | 539 200.00 | | | 539 200.00 |
I4 DECREASES Grand Total | 539 200.00 | | | 539 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 539 200.00 | | | 539 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 655.00 | 655.00 | | 655.00 |
VC Group and associates | 200 000.00 | | 200 000.00 | 200 000.00 |
VI Group and Associates | 202 530.00 | | 202 530.00 | 202 530.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200 000.00 | | 200 000.00 | 200 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 185.00 | 655.00 | 202 530.00 | 203 185.00 |
