| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 500.00 | | 12 500.00 | 12 500.00 |
BZ Other receivables | 107 886.00 | | 107 886.00 | 107 886.00 |
CB Subscribed and called capital, not paid | 495 867.00 | | 495 867.00 | 495 867.00 |
CD Marketable securities | 230 000.00 | | 230 000.00 | 230 000.00 |
CF Cash and cash equivalents | 6 144.00 | | 6 144.00 | 6 144.00 |
CJ TOTAL (II) | 839 898.00 | | 839 898.00 | 839 898.00 |
CO Grand total (0 to V) | 852 398.00 | | 852 398.00 | 852 398.00 |
CS Evaluated investments - equity method | 12 500.00 | | 12 500.00 | 12 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 51 000.00 | | 51 000.00 |
DD Legal reserve (1) | 5 100.00 | 5 100.00 | | 5 100.00 |
DG Other reserves | 568 433.00 | 794 106.00 | | 568 433.00 |
DH Retained earnings | | -139 460.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 230.00 | -11 212.00 | | -5 230.00 |
DL TOTAL (I) | 619 302.00 | 699 533.00 | | 619 302.00 |
DP Provisions for Risks | 204 113.00 | 204 113.00 | | 204 113.00 |
DR TOTAL (IV) | 204 113.00 | 204 113.00 | | 204 113.00 |
DU Loans and Debts from Credit Institutions (3) | 622.00 | | | 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 320.00 | 483.00 | | 12 320.00 |
DX Trade payables and related accounts | 3 540.00 | 3 413.00 | | 3 540.00 |
DY Tax and social security liabilities | | 1 043.00 | | |
DZ Fixed asset liabilities and related accounts | 12 500.00 | 12 500.00 | | 12 500.00 |
EC TOTAL (IV) | 28 982.00 | 17 440.00 | | 28 982.00 |
EE Grand total (I to V) | 852 398.00 | 921 087.00 | | 852 398.00 |
EG Accrued income and payables due within one year | 28 982.00 | 17 440.00 | | 28 982.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 406.00 | | | 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 043.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 043.00 | |
FW Other purchases and external expenses | | | 9 282.00 | |
FX Taxes, duties, and similar payments | | | 1 110.00 | |
FY Salaries and Wages | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 393.00 | |
GG - OPERATING RESULT (I - II) | | | -9 350.00 | |
GL Other interest and similar income | | | 4 516.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 4 516.00 | |
GR Interest and similar expenses | | | 397.00 | |
GU Total financial expenses (VI) | | | 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 191.00 | | |
HH Total exceptional expenses (VIII) | | 191.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -191.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 560.00 | 11 340.00 | | 5 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 790.00 | 22 553.00 | | 10 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 230.00 | -11 212.00 | | -5 230.00 |
| |
| 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 | 12 500.00 | | | 12 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 500.00 | |
I4 DECREASES Grand Total | | | 12 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 500.00 | | | 12 500.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 204 113.00 | | | 204 113.00 |
7C Grand total | 204 113.00 | | | 204 113.00 |
