| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 110 099.00 | | 110 099.00 | 110 099.00 |
CF Cash and cash equivalents | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 600.00 | | 600.00 | 600.00 |
CO Grand total (0 to V) | 110 699.00 | | 110 699.00 | 110 699.00 |
CU Other investments | 110 099.00 | | 110 099.00 | 110 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DB Share, merger, contribution premiums, etc. | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 556.00 | -4 855.00 | | -4 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 403.00 | 299.00 | | 403.00 |
DL TOTAL (I) | 5 846.00 | 5 444.00 | | 5 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 733.00 | 40 593.00 | | 40 733.00 |
DX Trade payables and related accounts | 4 020.00 | 4 033.00 | | 4 020.00 |
DZ Fixed asset liabilities and related accounts | 60 099.00 | 60 099.00 | | 60 099.00 |
EC TOTAL (IV) | 104 852.00 | 104 725.00 | | 104 852.00 |
EE Grand total (I to V) | 110 699.00 | 110 169.00 | | 110 699.00 |
EI Including equity loans | 40 733.00 | | | 40 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 457.00 | |
GF Total Operating Expenses (II) | | | 4 457.00 | |
GG - OPERATING RESULT (I - II) | | | -4 457.00 | |
GR Interest and similar expenses | | | 141.00 | |
GU Total financial expenses (VI) | | | 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 000.00 | 7 000.00 | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | 7 000.00 | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 000.00 | 7 000.00 | | 5 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 7 000.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 597.00 | 6 701.00 | | 4 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 403.00 | 299.00 | | 403.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 14 885.00 | 14 885.00 | | 14 885.00 |
8B Suppliers and Related Accounts | 4 020.00 | 4 020.00 | | 4 020.00 |
8J Fixed Asset Liabilities and Related Accounts | 60 099.00 | 60 099.00 | | 60 099.00 |
VI Group and Associates | 25 848.00 | 25 848.00 | | 25 848.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 852.00 | 104 852.00 | | 104 852.00 |
