| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 320 848.00 | | 320 848.00 | 320 848.00 |
BZ Other receivables | 2 635.00 | | 2 635.00 | 2 635.00 |
CF Cash and cash equivalents | 9 873.00 | | 9 873.00 | 9 873.00 |
CJ TOTAL (II) | 12 507.00 | | 12 507.00 | 12 507.00 |
CO Grand total (0 to V) | 333 355.00 | | 333 355.00 | 333 355.00 |
CU Other investments | 320 848.00 | | 320 848.00 | 320 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 240 189.00 | 240 189.00 | | 240 189.00 |
DH Retained earnings | -21 337.00 | -17 486.00 | | -21 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 022.00 | -3 852.00 | | -3 022.00 |
DL TOTAL (I) | 303 830.00 | 306 852.00 | | 303 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 326.00 | 27 986.00 | | 28 326.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | | 87.00 | | |
EC TOTAL (IV) | 29 526.00 | 29 273.00 | | 29 526.00 |
EE Grand total (I to V) | 333 355.00 | 336 125.00 | | 333 355.00 |
EG Accrued income and payables due within one year | 29 526.00 | 29 273.00 | | 29 526.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 931.00 | |
FX Taxes, duties, and similar payments | | | -87.00 | |
GF Total Operating Expenses (II) | | | 2 844.00 | |
GG - OPERATING RESULT (I - II) | | | -2 844.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 200.00 | |
GU Total financial expenses (VI) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | -440.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22.00 | -331.00 | | 22.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 044.00 | 3 521.00 | | 3 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 022.00 | -3 852.00 | | -3 022.00 |
| |
| 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 | 320 848.00 | | | 320 848.00 |
I3 DECREASES Total Financial Fixed Assets | | | 320 848.00 | |
I4 DECREASES Grand Total | | | 320 848.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 320 848.00 | | | 320 848.00 |
| |
| 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 |
VC Group and associates | 1 795.00 | 1 795.00 | | 1 795.00 |
VI Group and Associates | 28 326.00 | 28 326.00 | | 28 326.00 |
VM Income taxes | 840.00 | 840.00 | | 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 635.00 | 2 635.00 | | 2 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 526.00 | 29 526.00 | | 29 526.00 |
