| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 65.00 | | 65.00 | 65.00 |
BZ Other receivables | 275 886.00 | | 275 886.00 | 275 886.00 |
CF Cash and cash equivalents | 39 077.00 | | 39 077.00 | 39 077.00 |
CJ TOTAL (II) | 314 963.00 | | 314 963.00 | 314 963.00 |
CO Grand total (0 to V) | 315 028.00 | | 315 028.00 | 315 028.00 |
CR Shares due in more than one year | 9 016.00 | | | 9 016.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 750.00 | 39 750.00 | | 39 750.00 |
DD Legal reserve (1) | 3 975.00 | 3 975.00 | | 3 975.00 |
DG Other reserves | 290 000.00 | 290 000.00 | | 290 000.00 |
DH Retained earnings | 3 639.00 | 5 774.00 | | 3 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 336.00 | -2 135.00 | | -28 336.00 |
DL TOTAL (I) | 309 028.00 | 337 364.00 | | 309 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250.00 | 175.00 | | 1 250.00 |
DX Trade payables and related accounts | 4 750.00 | 1 150.00 | | 4 750.00 |
EC TOTAL (IV) | 6 000.00 | 1 325.00 | | 6 000.00 |
EE Grand total (I to V) | 315 028.00 | 338 689.00 | | 315 028.00 |
EG Accrued income and payables due within one year | 6 000.00 | 1 325.00 | | 6 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 595.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | -502.00 | |
GF Total Operating Expenses (II) | | | 8 243.00 | |
GG - OPERATING RESULT (I - II) | | | -8 243.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46.00 | |
GL Other interest and similar income | | | 198.00 | |
GP Total financial income (V) | | | 244.00 | |
GR Interest and similar expenses | | | 20 336.00 | |
GU Total financial expenses (VI) | | | 20 336.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 244.00 | 8.00 | | 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 579.00 | 2 143.00 | | 28 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 336.00 | -2 135.00 | | -28 336.00 |
| |
| 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 | 106 627.00 | | | 106 627.00 |
I3 DECREASES Total Financial Fixed Assets | | 106 562.00 | 65.00 | |
I4 DECREASES Grand Total | | 106 562.00 | 65.00 | |
IY DECREASES Total Tangible Fixed Assets | 106 627.00 | | | 106 627.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 106 627.00 | | | 106 627.00 |
| |
| 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 | 4 750.00 | 4 750.00 | | 4 750.00 |
VC Group and associates | 255 056.00 | 255 056.00 | | 255 056.00 |
VI Group and Associates | 1 250.00 | 1 250.00 | | 1 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 829.00 | 11 813.00 | 9 016.00 | 20 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 886.00 | 266 869.00 | 9 016.00 | 275 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 000.00 | 6 000.00 | | 6 000.00 |
