| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 42 740.00 | | 42 740.00 | 42 740.00 |
CF Cash and cash equivalents | 3 223.00 | | 3 223.00 | 3 223.00 |
CJ TOTAL (II) | 3 223.00 | | 3 223.00 | 3 223.00 |
CO Grand total (0 to V) | 45 963.00 | | 45 963.00 | 45 963.00 |
CU Other investments | 42 740.00 | | 42 740.00 | 42 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 251.00 | | | 251.00 |
DG Other reserves | 4 763.00 | | | 4 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 674.00 | 5 014.00 | | 2 674.00 |
DK Regulated provisions | 364.00 | 123.00 | | 364.00 |
DL TOTAL (I) | 15 051.00 | 12 137.00 | | 15 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 952.00 | 35 722.00 | | 29 952.00 |
DX Trade payables and related accounts | 960.00 | 960.00 | | 960.00 |
EC TOTAL (IV) | 30 912.00 | 36 682.00 | | 30 912.00 |
EE Grand total (I to V) | 45 963.00 | 48 819.00 | | 45 963.00 |
EG Accrued income and payables due within one year | 30 912.00 | 36 682.00 | | 30 912.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 528.00 | |
GF Total Operating Expenses (II) | | | 1 528.00 | |
GG - OPERATING RESULT (I - II) | | | -1 528.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 442.00 | |
GP Total financial income (V) | | | 4 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 241.00 | 123.00 | | 241.00 |
HH Total exceptional expenses (VIII) | 241.00 | 123.00 | | 241.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -241.00 | -123.00 | | -241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 442.00 | 6 250.00 | | 4 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 769.00 | 1 236.00 | | 1 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 674.00 | 5 014.00 | | 2 674.00 |
| |
| 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 | 42 740.00 | | | 42 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42 740.00 | |
I4 DECREASES Grand Total | | | 42 740.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 740.00 | | | 42 740.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VI Group and Associates | 29 952.00 | 29 952.00 | | 29 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 912.00 | 30 912.00 | | 30 912.00 |
