| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 180 652.00 | | 180 652.00 | 180 652.00 |
BJ TOTAL (I) | 180 652.00 | | 180 652.00 | 180 652.00 |
CF Cash and cash equivalents | 588.00 | | 588.00 | 588.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 588.00 | | 588.00 | 588.00 |
CO Grand total (0 to V) | 181 239.00 | | 181 239.00 | 181 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DC Revaluation differences | 13 643.00 | 13 643.00 | | 13 643.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 124 649.00 | 124 649.00 | | 124 649.00 |
DH Retained earnings | -99 008.00 | -91 889.00 | | -99 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 497.00 | -7 120.00 | | -5 497.00 |
DL TOTAL (I) | 75 599.00 | 81 095.00 | | 75 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 416.00 | 98 296.00 | | 103 416.00 |
DX Trade payables and related accounts | 2 225.00 | 1 862.00 | | 2 225.00 |
EC TOTAL (IV) | 105 641.00 | 100 158.00 | | 105 641.00 |
EE Grand total (I to V) | 181 239.00 | 181 254.00 | | 181 239.00 |
EG Accrued income and payables due within one year | 105 641.00 | 1 662.00 | | 105 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 978.00 | |
GF Total Operating Expenses (II) | | | 3 978.00 | |
GG - OPERATING RESULT (I - II) | | | -3 978.00 | |
GR Interest and similar expenses | | | 1 520.00 | |
GU Total financial expenses (VI) | | | 1 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 498.00 | 7 120.00 | | 5 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 497.00 | -7 120.00 | | -5 497.00 |
| |
| 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 | 180 652.00 | | | 180 652.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 652.00 | |
I4 DECREASES Grand Total | | | 180 652.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 652.00 | | | 180 652.00 |
| |
| 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 | 2 225.00 | 2 225.00 | | 2 225.00 |
8K Other liabilities (including liabilities related to repo transactions) | 103 416.00 | 103 416.00 | | 103 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 641.00 | 105 641.00 | | 105 641.00 |
