| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 48 218.00 | | 48 218.00 | 48 218.00 |
BZ Other receivables | 25 986.00 | | 25 986.00 | 25 986.00 |
CF Cash and cash equivalents | 29 469.00 | | 29 469.00 | 29 469.00 |
CJ TOTAL (II) | 55 455.00 | | 55 455.00 | 55 455.00 |
CO Grand total (0 to V) | 103 673.00 | | 103 673.00 | 103 673.00 |
CU Other investments | 48 218.00 | | 48 218.00 | 48 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 863.00 | 102 863.00 | | 102 863.00 |
DD Legal reserve (1) | 7 078.00 | 7 078.00 | | 7 078.00 |
DH Retained earnings | -8 668.00 | -56 525.00 | | -8 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 420.00 | 47 856.00 | | -3 420.00 |
DL TOTAL (I) | 97 853.00 | 101 273.00 | | 97 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | 556.00 | 556.00 | | 556.00 |
DX Trade payables and related accounts | 5 265.00 | 5 685.00 | | 5 265.00 |
EC TOTAL (IV) | 5 821.00 | 6 241.00 | | 5 821.00 |
EE Grand total (I to V) | 103 673.00 | 107 513.00 | | 103 673.00 |
EG Accrued income and payables due within one year | 5 821.00 | 6 241.00 | | 5 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 549.00 | |
GF Total Operating Expenses (II) | | | 3 549.00 | |
GG - OPERATING RESULT (I - II) | | | -3 549.00 | |
GL Other interest and similar income | | | 129.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 397 454.00 | | |
HD Total exceptional income (VII) | | 397 453.00 | | |
HF Exceptional expenses on capital transactions | | 773 942.00 | | |
HH Total exceptional expenses (VIII) | | 773 942.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -376 489.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129.00 | 827 365.00 | | 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 549.00 | 779 508.00 | | 3 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 420.00 | 47 856.00 | | -3 420.00 |
| |
| 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 | 48 218.00 | | | 48 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 48 218.00 | |
I4 DECREASES Grand Total | | | 48 218.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 218.00 | | | 48 218.00 |
| |
| 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 | 5 265.00 | 5 265.00 | | 5 265.00 |
8K Other liabilities (including liabilities related to repo transactions) | 556.00 | 556.00 | | 556.00 |
UX Other trade receivables | 25 986.00 | 25 986.00 | | 25 986.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 986.00 | 25 986.00 | | 25 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 821.00 | 5 821.00 | | 5 821.00 |
