| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 560 329.00 | 13 657.00 | 546 672.00 | 560 329.00 |
BJ TOTAL (I) | 560 329.00 | 13 657.00 | 546 672.00 | 560 329.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 222 173.00 | | 222 173.00 | 222 173.00 |
CJ TOTAL (II) | 222 173.00 | | 222 173.00 | 222 173.00 |
CO Grand total (0 to V) | 782 502.00 | 13 657.00 | 768 845.00 | 782 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 245 099.00 | 245 099.00 | | 245 099.00 |
DH Retained earnings | -36 276.00 | -17 819.00 | | -36 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 219.00 | -18 457.00 | | -29 219.00 |
DL TOTAL (I) | 220 304.00 | 249 523.00 | | 220 304.00 |
DU Loans and Debts from Credit Institutions (3) | 450 000.00 | 450 000.00 | | 450 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 644.00 | 86 196.00 | | 88 644.00 |
DX Trade payables and related accounts | 2 150.00 | 2 150.00 | | 2 150.00 |
EA Other liabilities | 7 747.00 | 6 383.00 | | 7 747.00 |
EC TOTAL (IV) | 548 541.00 | 544 729.00 | | 548 541.00 |
EE Grand total (I to V) | 768 845.00 | 794 252.00 | | 768 845.00 |
EG Accrued income and payables due within one year | 11 517.00 | 8 683.00 | | 11 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 500.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 5 500.00 | |
GG - OPERATING RESULT (I - II) | | | -5 500.00 | |
GL Other interest and similar income | | | 195.00 | |
GP Total financial income (V) | | | 195.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 657.00 | |
GR Interest and similar expenses | | | 10 258.00 | |
GU Total financial expenses (VI) | | | 23 915.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 219.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 200.00 | | |
HD Total exceptional income (VII) | | 1 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 200.00 | | |
HK Income tax | | -474.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 195.00 | 1 421.00 | | 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 415.00 | 19 878.00 | | 29 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 219.00 | -18 457.00 | | -29 219.00 |
| |
| 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 | 560 329.00 | | | 560 329.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560 329.00 | |
I4 DECREASES Grand Total | | | 560 329.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 560 329.00 | | | 560 329.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 13 657.00 | | |
7B Total provisions for depreciation | | 13 657.00 | | |
7C Grand total | | 13 657.00 | | |
UG - Financial | | 13 657.00 | | |
| |
| 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 | 2 150.00 | 2 150.00 | | 2 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 747.00 | 7 747.00 | | 7 747.00 |
VH Loans with a maturity of more than one year at origin | 450 000.00 | | 450 000.00 | 450 000.00 |
VI Group and Associates | 88 644.00 | 1 620.00 | 87 024.00 | 88 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 548 541.00 | 11 517.00 | 537 024.00 | 548 541.00 |
