| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 125 550.00 | 125 550.00 | | 125 550.00 |
BJ TOTAL (I) | 128 250.00 | 128 250.00 | | 128 250.00 |
BZ Other receivables | 6 525.00 | | 6 525.00 | 6 525.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 44.00 | | 44.00 | 44.00 |
CJ TOTAL (II) | 6 719.00 | | 6 719.00 | 6 719.00 |
CO Grand total (0 to V) | 134 969.00 | 128 250.00 | 6 719.00 | 134 969.00 |
CU Other investments | 2 700.00 | 2 700.00 | | 2 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -154 563.00 | | | -154 563.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 391.00 | | | -1 391.00 |
DL TOTAL (I) | -145 955.00 | | | -145 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 975.00 | | | 148 975.00 |
EA Other liabilities | 3 700.00 | | | 3 700.00 |
EC TOTAL (IV) | 152 675.00 | | | 152 675.00 |
EE Grand total (I to V) | 6 719.00 | | | 6 719.00 |
EG Accrued income and payables due within one year | 3 700.00 | | | 3 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 393.00 | |
GF Total Operating Expenses (II) | | | 1 393.00 | |
GG - OPERATING RESULT (I - II) | | | -1 393.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 700.00 | |
GU Total financial expenses (VI) | | | 2 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | -2 700.00 | | | -2 700.00 |
HH Total exceptional expenses (VIII) | -2 700.00 | | | -2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 700.00 | | | 2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 393.00 | | | 1 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 391.00 | | | -1 391.00 |
| |
| 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 | 125 550.00 | | 2 700.00 | 125 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128 250.00 | |
I4 DECREASES Grand Total | | | 128 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 125 550.00 | | 2 700.00 | 125 550.00 |
