| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 39 710.00 | | 39 710.00 | 39 710.00 |
BZ Other receivables | 4 546.00 | | 4 546.00 | 4 546.00 |
CF Cash and cash equivalents | 1 242.00 | | 1 242.00 | 1 242.00 |
CJ TOTAL (II) | 5 788.00 | | 5 788.00 | 5 788.00 |
CO Grand total (0 to V) | 45 498.00 | | 45 498.00 | 45 498.00 |
CU Other investments | 39 710.00 | | 39 710.00 | 39 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 1 000.00 | | 5 000.00 |
DH Retained earnings | 659.00 | -4 989.00 | | 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 610.00 | -352.00 | | -1 610.00 |
DL TOTAL (I) | 4 049.00 | -4 341.00 | | 4 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 489.00 | 71 767.00 | | 40 489.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 41 449.00 | 71 767.00 | | 41 449.00 |
EE Grand total (I to V) | 45 498.00 | 67 426.00 | | 45 498.00 |
EI Including equity loans | 40 489.00 | | | 40 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 602.00 | |
GF Total Operating Expenses (II) | | | 1 602.00 | |
GG - OPERATING RESULT (I - II) | | | -1 602.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18.00 | 153.00 | | 18.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 629.00 | 505.00 | | 1 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 610.00 | -352.00 | | -1 610.00 |
| |
| 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 | 39 710.00 | | | 39 710.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 710.00 | |
I4 DECREASES Grand Total | | | 39 710.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 710.00 | | | 39 710.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VC Group and associates | 4 546.00 | 4 546.00 | | 4 546.00 |
VI Group and Associates | 40 489.00 | 40 489.00 | | 40 489.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 546.00 | 4 546.00 | | 4 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 449.00 | 41 449.00 | | 41 449.00 |
