| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 416 920.00 | | 416 920.00 | 416 920.00 |
BZ Other receivables | 34 183.00 | | 34 183.00 | 34 183.00 |
CF Cash and cash equivalents | 48 600.00 | | 48 600.00 | 48 600.00 |
CJ TOTAL (II) | 82 782.00 | | 82 782.00 | 82 782.00 |
CO Grand total (0 to V) | 499 702.00 | | 499 702.00 | 499 702.00 |
CU Other investments | 416 920.00 | | 416 920.00 | 416 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 000.00 | 420 000.00 | | 420 000.00 |
DC Revaluation differences | 1 027.00 | 1 027.00 | | 1 027.00 |
DG Other reserves | 19 514.00 | 19 514.00 | | 19 514.00 |
DH Retained earnings | -39 781.00 | -4 837.00 | | -39 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 319.00 | -34 944.00 | | -8 319.00 |
DL TOTAL (I) | 392 442.00 | 400 760.00 | | 392 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 806.00 | 98 661.00 | | 99 806.00 |
DX Trade payables and related accounts | 7 455.00 | 16 370.00 | | 7 455.00 |
EC TOTAL (IV) | 107 261.00 | 115 031.00 | | 107 261.00 |
EE Grand total (I to V) | 499 702.00 | 515 791.00 | | 499 702.00 |
EG Accrued income and payables due within one year | 107 261.00 | 115 031.00 | | 107 261.00 |
EI Including equity loans | 99 806.00 | | | 99 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 558.00 | |
GF Total Operating Expenses (II) | | | 7 558.00 | |
GG - OPERATING RESULT (I - II) | | | -7 558.00 | |
GL Other interest and similar income | | | 403.00 | |
GP Total financial income (V) | | | 403.00 | |
GR Interest and similar expenses | | | 1 164.00 | |
GU Total financial expenses (VI) | | | 1 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 500.00 | | |
HD Total exceptional income (VII) | | 1 500.00 | | |
HF Exceptional expenses on capital transactions | | 1 500.00 | | |
HH Total exceptional expenses (VIII) | | 1 500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 403.00 | 2 210.00 | | 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 722.00 | 37 153.00 | | 8 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 319.00 | -34 944.00 | | -8 319.00 |
| |
| 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 | 416 920.00 | | | 416 920.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 416 920.00 | | | 416 920.00 |
| |
| 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 | 7 455.00 | 7 455.00 | | 7 455.00 |
VI Group and Associates | 99 806.00 | 99 806.00 | | 99 806.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 183.00 | 34 183.00 | | 34 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 183.00 | 34 183.00 | | 34 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 261.00 | 107 261.00 | | 107 261.00 |
