| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 389 147.00 | | 389 147.00 | 389 147.00 |
BJ TOTAL (I) | 389 147.00 | | 389 147.00 | 389 147.00 |
BZ Other receivables | 1 237.00 | | 1 237.00 | 1 237.00 |
CF Cash and cash equivalents | 5 033.00 | | 5 033.00 | 5 033.00 |
CJ TOTAL (II) | 6 270.00 | | 6 270.00 | 6 270.00 |
CO Grand total (0 to V) | 395 417.00 | | 395 417.00 | 395 417.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 271 277.00 | | | 271 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 223.00 | | | -2 223.00 |
DL TOTAL (I) | 274 553.00 | | | 274 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 436.00 | | | 1 436.00 |
DX Trade payables and related accounts | 104.00 | | | 104.00 |
EA Other liabilities | 119 323.00 | | | 119 323.00 |
EC TOTAL (IV) | 120 864.00 | | | 120 864.00 |
EE Grand total (I to V) | 395 417.00 | | | 395 417.00 |
EG Accrued income and payables due within one year | 120 864.00 | | | 120 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 314.00 | |
GF Total Operating Expenses (II) | | | 1 314.00 | |
GG - OPERATING RESULT (I - II) | | | -1 314.00 | |
GR Interest and similar expenses | | | 1 439.00 | |
GU Total financial expenses (VI) | | | 1 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 137.00 | | | 137.00 |
HD Total exceptional income (VII) | 137.00 | | | 137.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 137.00 | | | 137.00 |
HK Income tax | -393.00 | | | -393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137.00 | | | 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 361.00 | | | 2 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 223.00 | | | -2 223.00 |
| |
| 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 | 389 147.00 | | | 389 147.00 |
I3 DECREASES Total Financial Fixed Assets | | | 389 147.00 | |
I4 DECREASES Grand Total | | | 389 147.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 389 147.00 | | | 389 147.00 |
| |
| 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 | 105.00 | 105.00 | | 105.00 |
8K Other liabilities (including liabilities related to repo transactions) | 119 324.00 | 119 324.00 | | 119 324.00 |
UX Other trade receivables | 1 237.00 | 1 237.00 | | 1 237.00 |
VI Group and Associates | 1 436.00 | 1 436.00 | | 1 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 237.00 | 1 237.00 | | 1 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 865.00 | 120 865.00 | | 120 865.00 |
