| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 105 950.00 | | 105 950.00 | 105 950.00 |
BJ TOTAL (I) | 506 850.00 | | 506 850.00 | 506 850.00 |
BZ Other receivables | 12 225.00 | | 12 225.00 | 12 225.00 |
CF Cash and cash equivalents | 62 242.00 | | 62 242.00 | 62 242.00 |
CJ TOTAL (II) | 74 466.00 | | 74 466.00 | 74 466.00 |
CO Grand total (0 to V) | 581 317.00 | | 581 317.00 | 581 317.00 |
CU Other investments | 400 900.00 | | 400 900.00 | 400 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 655 000.00 | 655 000.00 | | 655 000.00 |
DH Retained earnings | -53 332.00 | | | -53 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 252.00 | -53 332.00 | | -23 252.00 |
DL TOTAL (I) | 578 417.00 | 601 668.00 | | 578 417.00 |
DW Advances and down payments received on current orders | 500.00 | 500.00 | | 500.00 |
DY Tax and social security liabilities | 2 400.00 | 6 000.00 | | 2 400.00 |
EC TOTAL (IV) | 2 900.00 | 6 500.00 | | 2 900.00 |
EE Grand total (I to V) | 581 317.00 | 608 168.00 | | 581 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 602.00 | |
GF Total Operating Expenses (II) | | | 9 602.00 | |
GG - OPERATING RESULT (I - II) | | | -9 602.00 | |
GI Supported loss or transferred profit (IV) | | | 13 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 655 000.00 | | |
HD Total exceptional income (VII) | | 655 000.00 | | |
HF Exceptional expenses on capital transactions | | 655 000.00 | | |
HH Total exceptional expenses (VIII) | | 655 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 655 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 252.00 | 708 332.00 | | 23 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 252.00 | -53 332.00 | | -23 252.00 |
| |
| 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 | 509 000.00 | | 411 500.00 | 509 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 413 650.00 | 506 850.00 | |
I4 DECREASES Grand Total | | 413 650.00 | 506 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 509 000.00 | | 411 500.00 | 509 000.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
UL Receivables related to investments | 105 950.00 | | 105 950.00 | 105 950.00 |
VB VAT | 12 225.00 | 12 225.00 | | 12 225.00 |
VI Group and Associates | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 175.00 | 12 225.00 | 105 950.00 | 118 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 900.00 | 2 900.00 | | 2 900.00 |
