| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 187 723.00 | | 187 723.00 | 187 723.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 46 353.00 | | 46 353.00 | 46 353.00 |
CJ TOTAL (II) | 46 353.00 | | 46 353.00 | 46 353.00 |
CO Grand total (0 to V) | 234 075.00 | | 234 075.00 | 234 075.00 |
CU Other investments | 187 723.00 | | 187 723.00 | 187 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 141 929.00 | 148 129.00 | | 141 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 657.00 | -6 200.00 | | -2 657.00 |
DL TOTAL (I) | 227 271.00 | 229 929.00 | | 227 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 204.00 | 12 204.00 | | 6 204.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
EA Other liabilities | | 55.00 | | |
EC TOTAL (IV) | 6 804.00 | 12 859.00 | | 6 804.00 |
EE Grand total (I to V) | 234 075.00 | 242 788.00 | | 234 075.00 |
EG Accrued income and payables due within one year | 600.00 | 12 859.00 | | 600.00 |
EI Including equity loans | 6 204.00 | | | 6 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 492.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 492.00 | |
GG - OPERATING RESULT (I - II) | | | -2 492.00 | |
GR Interest and similar expenses | | | 165.00 | |
GU Total financial expenses (VI) | | | 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 600.00 | | |
HH Total exceptional expenses (VIII) | | 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -600.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 657.00 | 6 200.00 | | 2 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 657.00 | -6 200.00 | | -2 657.00 |
| |
| 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 | 187 723.00 | | | 187 723.00 |
I3 DECREASES Total Financial Fixed Assets | | | 187 723.00 | |
I4 DECREASES Grand Total | | | 187 723.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 187 723.00 | | | 187 723.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VI Group and Associates | 6 204.00 | | | 6 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 804.00 | 600.00 | | 6 804.00 |
