| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 54 877.00 | | 54 877.00 | 54 877.00 |
BZ Other receivables | 4 283.00 | | 4 283.00 | 4 283.00 |
CJ TOTAL (II) | 4 283.00 | | 4 283.00 | 4 283.00 |
CO Grand total (0 to V) | 59 160.00 | | 59 160.00 | 59 160.00 |
CU Other investments | 54 877.00 | | 54 877.00 | 54 877.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 473.00 | | | -5 473.00 |
DK Regulated provisions | 233.00 | | | 233.00 |
DL TOTAL (I) | -2 240.00 | | | -2 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | 5.00 | | 50 000.00 |
DX Trade payables and related accounts | 11 400.00 | | | 11 400.00 |
EC TOTAL (IV) | 61 400.00 | | | 61 400.00 |
EE Grand total (I to V) | 59 160.00 | | | 59 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 240.00 | |
GF Total Operating Expenses (II) | | | 5 240.00 | |
GG - OPERATING RESULT (I - II) | | | -5 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 233.00 | | | 233.00 |
HH Total exceptional expenses (VIII) | 233.00 | | | 233.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -233.00 | | | -233.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 473.00 | | | 5 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 473.00 | | | -5 473.00 |
| |
| 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 | | | 54 877.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 54 877.00 | |
I4 DECREASES Grand Total | | | 54 877.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 54 877.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 233.00 | 233.00 | | 233.00 |
7C Grand total | 233.00 | 233.00 | | 233.00 |
UJ - Exceptional | | 233.00 | | |
| |
| 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 | 11 400.00 | 11 400.00 | | 11 400.00 |
VB VAT | 2 108.00 | | | 2 108.00 |
VC Group and associates | 2 175.00 | | | 2 175.00 |
VI Group and Associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 283.00 | 4 283.00 | | 4 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 400.00 | 61 400.00 | | 61 400.00 |
