| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 483 615.00 | 483 615.00 | | 483 615.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 544.00 | | 544.00 | 544.00 |
CJ TOTAL (II) | 544.00 | | 544.00 | 544.00 |
CO Grand total (0 to V) | 484 159.00 | 483 615.00 | 544.00 | 484 159.00 |
CU Other investments | 483 615.00 | 483 615.00 | | 483 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 4 800.00 | 4 800.00 | | 4 800.00 |
DH Retained earnings | -383 805.00 | -376 833.00 | | -383 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 906.00 | -6 973.00 | | -4 906.00 |
DL TOTAL (I) | -335 912.00 | -331 005.00 | | -335 912.00 |
DV Miscellaneous Loans and Financial Debts (4) | 332 071.00 | 335 756.00 | | 332 071.00 |
DX Trade payables and related accounts | 4 384.00 | 5 252.00 | | 4 384.00 |
EC TOTAL (IV) | 336 455.00 | 341 008.00 | | 336 455.00 |
EE Grand total (I to V) | 544.00 | 10 002.00 | | 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 351.00 | |
FZ Social Security Contributions | | | 1 127.00 | |
GF Total Operating Expenses (II) | | | 4 478.00 | |
GG - OPERATING RESULT (I - II) | | | -4 478.00 | |
GR Interest and similar expenses | | | 1 516.00 | |
GU Total financial expenses (VI) | | | 1 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 256.00 | | |
A2 TOTAL ASSETS | 1 127.00 | 1 202.00 | | 1 127.00 |
HA Exceptional income from management transactions | 1 087.00 | | | 1 087.00 |
HD Total exceptional income (VII) | 1 087.00 | | | 1 087.00 |
HE Exceptional expenses on management operations | | 269.00 | | |
HH Total exceptional expenses (VIII) | | 269.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 087.00 | -269.00 | | 1 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 087.00 | | | 1 087.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 993.00 | 6 973.00 | | 5 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 906.00 | -6 973.00 | | -4 906.00 |
| |
| 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 | 483 615.00 | | | 483 615.00 |
I3 DECREASES Total Financial Fixed Assets | 483 615.00 | | | 483 615.00 |
I4 DECREASES Grand Total | 483 615.00 | | | 483 615.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 483 615.00 | | | 483 615.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 483 615.00 | | | 483 615.00 |
7C Grand total | 483 615.00 | | | 483 615.00 |
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 | 4 384.00 | 4 384.00 | | 4 384.00 |
VI Group and Associates | 332 071.00 | 332 071.00 | | 332 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VY TOTAL – STATEMENT OF LIABILITIES | 336 455.00 | 336 455.00 | | 336 455.00 |
