| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 869 252.00 | | 869 252.00 | 869 252.00 |
CF Cash and cash equivalents | 41.00 | | 41.00 | 41.00 |
CJ TOTAL (II) | 869 293.00 | | 869 293.00 | 869 293.00 |
CO Grand total (0 to V) | 870 293.00 | | 870 293.00 | 870 293.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DB Share, merger, contribution premiums, etc. | 34 868.00 | 34 868.00 | | 34 868.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | 898 593.00 | 193 341.00 | | 898 593.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 943.00 | 705 251.00 | | -72 943.00 |
DL TOTAL (I) | 868 905.00 | 941 849.00 | | 868 905.00 |
DX Trade payables and related accounts | 1 388.00 | 1 268.00 | | 1 388.00 |
EC TOTAL (IV) | 1 388.00 | 1 268.00 | | 1 388.00 |
EE Grand total (I to V) | 870 293.00 | 943 117.00 | | 870 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 707.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 707.00 | |
GG - OPERATING RESULT (I - II) | | | -5 707.00 | |
GI Supported loss or transferred profit (IV) | | | 74 747.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7 511.00 | |
GP Total financial income (V) | | | 7 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -72 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 511.00 | 710 866.00 | | 7 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 454.00 | 5 614.00 | | 80 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 943.00 | 705 251.00 | | -72 943.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 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 | 1 388.00 | 1 388.00 | | 1 388.00 |
VB VAT | 3 469.00 | 3 469.00 | | 3 469.00 |
VC Group and associates | 865 783.00 | 865 783.00 | | 865 783.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 869 252.00 | 869 252.00 | | 869 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 388.00 | 1 388.00 | | 1 388.00 |
