| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 327 765.00 | | 327 765.00 | 327 765.00 |
BZ Other receivables | 155 195.00 | | 155 195.00 | 155 195.00 |
CF Cash and cash equivalents | 890.00 | | 890.00 | 890.00 |
CJ TOTAL (II) | 156 085.00 | | 156 085.00 | 156 085.00 |
CO Grand total (0 to V) | 483 850.00 | | 483 850.00 | 483 850.00 |
CU Other investments | 327 765.00 | | 327 765.00 | 327 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 590.00 | 37 000.00 | | 95 590.00 |
DB Share, merger, contribution premiums, etc. | 1.00 | | | 1.00 |
DH Retained earnings | | -20 486.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 498.00 | -4 424.00 | | -6 498.00 |
DL TOTAL (I) | 89 093.00 | 12 091.00 | | 89 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 392 958.00 | | | 392 958.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
EC TOTAL (IV) | 394 758.00 | 1 800.00 | | 394 758.00 |
EE Grand total (I to V) | 483 850.00 | 13 891.00 | | 483 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 188.00 | |
GF Total Operating Expenses (II) | | | 5 188.00 | |
GG - OPERATING RESULT (I - II) | | | -5 188.00 | |
GL Other interest and similar income | | | 1 054.00 | |
GP Total financial income (V) | | | 1 054.00 | |
GR Interest and similar expenses | | | 2 364.00 | |
GU Total financial expenses (VI) | | | 2 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 054.00 | 10.00 | | 1 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 552.00 | 4 434.00 | | 7 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 498.00 | -4 424.00 | | -6 498.00 |
| |
| 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 | | | 327 765.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 327 765.00 | |
I4 DECREASES Grand Total | | | 327 765.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 327 765.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 5 906.00 | 5 906.00 | | 5 906.00 |
VC Group and associates | 149 289.00 | 149 289.00 | | 149 289.00 |
VG Loans with a maturity of up to one year at origin | 227.00 | 227.00 | | 227.00 |
VI Group and Associates | 392 731.00 | 392 731.00 | | 392 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 195.00 | 155 195.00 | | 155 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 394 758.00 | 394 758.00 | | 394 758.00 |
