| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 102 299.00 | | 102 299.00 | 102 299.00 |
BZ Other receivables | 2 030.00 | | 2 030.00 | 2 030.00 |
CD Marketable securities | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 155.00 | | 155.00 | 155.00 |
CJ TOTAL (II) | 2 385.00 | | 2 385.00 | 2 385.00 |
CO Grand total (0 to V) | 104 684.00 | | 104 684.00 | 104 684.00 |
CU Other investments | 102 299.00 | | 102 299.00 | 102 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -35 197.00 | -2 783.00 | | -35 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 724.00 | -32 414.00 | | -7 724.00 |
DL TOTAL (I) | -41 921.00 | -34 197.00 | | -41 921.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 125.00 | 138 269.00 | | 146 125.00 |
DX Trade payables and related accounts | 480.00 | 480.00 | | 480.00 |
EC TOTAL (IV) | 146 605.00 | 138 749.00 | | 146 605.00 |
EE Grand total (I to V) | 104 684.00 | 104 553.00 | | 104 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 785.00 | |
GF Total Operating Expenses (II) | | | 1 785.00 | |
GG - OPERATING RESULT (I - II) | | | -1 785.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 5 961.00 | |
GU Total financial expenses (VI) | | | 5 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22.00 | 11.00 | | 22.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 746.00 | 32 425.00 | | 7 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 724.00 | -32 414.00 | | -7 724.00 |
| |
| 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 | 102 299.00 | | | 102 299.00 |
I3 DECREASES Total Financial Fixed Assets | | | 102 299.00 | |
I4 DECREASES Grand Total | | | 102 299.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 102 299.00 | | | 102 299.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
VC Group and associates | 2 030.00 | 2 030.00 | | 2 030.00 |
VI Group and Associates | 146 125.00 | 146 125.00 | | 146 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 030.00 | 2 030.00 | | 2 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 605.00 | 146 605.00 | | 146 605.00 |
