| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 215.00 | | 215.00 | 215.00 |
BJ TOTAL (I) | 40 421.00 | | 40 421.00 | 40 421.00 |
BZ Other receivables | 1 617.00 | | 1 617.00 | 1 617.00 |
CF Cash and cash equivalents | 405.00 | | 405.00 | 405.00 |
CJ TOTAL (II) | 2 022.00 | | 2 022.00 | 2 022.00 |
CO Grand total (0 to V) | 42 444.00 | | 42 444.00 | 42 444.00 |
CU Other investments | 40 207.00 | | 40 207.00 | 40 207.00 |
| |
| 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 |
DH Retained earnings | -165 155.00 | -141 884.00 | | -165 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 429.00 | -23 271.00 | | -5 429.00 |
DL TOTAL (I) | -82 583.00 | -77 155.00 | | -82 583.00 |
DU Loans and Debts from Credit Institutions (3) | 162.00 | 157.00 | | 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 030.00 | 116 104.00 | | 122 030.00 |
DX Trade payables and related accounts | 2 472.00 | 2 352.00 | | 2 472.00 |
EA Other liabilities | 363.00 | | | 363.00 |
EC TOTAL (IV) | 125 027.00 | 118 613.00 | | 125 027.00 |
EE Grand total (I to V) | 42 444.00 | 41 458.00 | | 42 444.00 |
EG Accrued income and payables due within one year | 125 027.00 | 118 613.00 | | 125 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 946.00 | |
FY Salaries and Wages | | | | |
GE Other Expenses | | | 79.00 | |
GF Total Operating Expenses (II) | | | 4 026.00 | |
GG - OPERATING RESULT (I - II) | | | -4 026.00 | |
GR Interest and similar expenses | | | 1 403.00 | |
GU Total financial expenses (VI) | | | 1 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 429.00 | 23 271.00 | | 5 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 429.00 | -23 271.00 | | -5 429.00 |
| |
| 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 | 40 414.00 | | 7.00 | 40 414.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 421.00 | |
I4 DECREASES Grand Total | | | 40 421.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 414.00 | | 7.00 | 40 414.00 |
| |
| 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 | 2 472.00 | 2 472.00 | | 2 472.00 |
8K Other liabilities (including liabilities related to repo transactions) | 363.00 | 363.00 | | 363.00 |
UT Other financial assets | 215.00 | | 215.00 | 215.00 |
VB VAT | 1 617.00 | 1 617.00 | | 1 617.00 |
VG Loans with a maturity of up to one year at origin | 162.00 | 162.00 | | 162.00 |
VI Group and Associates | 122 030.00 | 122 030.00 | | 122 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 832.00 | 1 617.00 | 215.00 | 1 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 027.00 | 125 027.00 | | 125 027.00 |
