| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 190.00 | | 190.00 | 190.00 |
BX Customers and related accounts | 536.00 | | 536.00 | 536.00 |
BZ Other receivables | 229 294.00 | | 229 294.00 | 229 294.00 |
CF Cash and cash equivalents | 799.00 | | 799.00 | 799.00 |
CJ TOTAL (II) | 230 629.00 | | 230 629.00 | 230 629.00 |
CO Grand total (0 to V) | 230 819.00 | | 230 819.00 | 230 819.00 |
CU Other investments | 190.00 | | 190.00 | 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -10 762.00 | -9 892.00 | | -10 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -479.00 | -870.00 | | -479.00 |
DL TOTAL (I) | 25 759.00 | 26 238.00 | | 25 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202 000.00 | 195 000.00 | | 202 000.00 |
DX Trade payables and related accounts | 3 060.00 | 3 060.00 | | 3 060.00 |
EC TOTAL (IV) | 205 060.00 | 198 060.00 | | 205 060.00 |
EE Grand total (I to V) | 230 819.00 | 224 298.00 | | 230 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 670.00 | |
GF Total Operating Expenses (II) | | | 2 670.00 | |
GG - OPERATING RESULT (I - II) | | | -2 670.00 | |
GL Other interest and similar income | | | 2 213.00 | |
GP Total financial income (V) | | | 2 213.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 213.00 | 2 533.00 | | 2 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 692.00 | 3 403.00 | | 2 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -479.00 | -870.00 | | -479.00 |
| |
| 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 | 190.00 | | | 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 190.00 | |
I4 DECREASES Grand Total | | | 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 190.00 | | | 190.00 |
| |
| 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 | 3 060.00 | 3 060.00 | | 3 060.00 |
UX Other trade receivables | 536.00 | 536.00 | | 536.00 |
VB VAT | 8 894.00 | 8 894.00 | | 8 894.00 |
VC Group and associates | 220 400.00 | 220 400.00 | | 220 400.00 |
VI Group and Associates | 202 000.00 | 202 000.00 | | 202 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 830.00 | 229 830.00 | | 229 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 060.00 | 205 060.00 | | 205 060.00 |
