| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 699 351.00 | | 699 351.00 | 699 351.00 |
CF Cash and cash equivalents | 726.00 | | 726.00 | 726.00 |
CJ TOTAL (II) | 700 078.00 | | 700 078.00 | 700 078.00 |
CO Grand total (0 to V) | 701 278.00 | | 701 278.00 | 701 278.00 |
CU Other investments | 1 200.00 | | 1 200.00 | 1 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 626.00 | 7 626.00 | | 7 626.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | -4 332.00 | 2 659.00 | | -4 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 046.00 | -6 991.00 | | -7 046.00 |
DL TOTAL (I) | -2 989.00 | 4 057.00 | | -2 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 702 212.00 | 698 014.00 | | 702 212.00 |
DX Trade payables and related accounts | 2 054.00 | 3 120.00 | | 2 054.00 |
EC TOTAL (IV) | 704 267.00 | 701 134.00 | | 704 267.00 |
EE Grand total (I to V) | 701 278.00 | 705 192.00 | | 701 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 955.00 | |
GF Total Operating Expenses (II) | | | 5 956.00 | |
GG - OPERATING RESULT (I - II) | | | -5 956.00 | |
GI Supported loss or transferred profit (IV) | | | 1 014.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5.00 | |
GL Other interest and similar income | | | 4 116.00 | |
GP Total financial income (V) | | | 4 121.00 | |
GR Interest and similar expenses | | | 4 198.00 | |
GU Total financial expenses (VI) | | | 4 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 121.00 | 4 088.00 | | 4 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 168.00 | 11 079.00 | | 11 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 046.00 | -6 991.00 | | -7 046.00 |
| |
| 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 | 1 200.00 | | | 1 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 1 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200.00 | | | 1 200.00 |
| |
| 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 | 2 054.00 | 2 054.00 | | 2 054.00 |
VB VAT | 3 693.00 | 3 693.00 | | 3 693.00 |
VC Group and associates | 695 658.00 | 695 658.00 | | 695 658.00 |
VI Group and Associates | 702 212.00 | 702 212.00 | | 702 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 699 351.00 | 699 351.00 | | 699 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 704 267.00 | 704 267.00 | | 704 267.00 |
