| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 860.00 | | 250 860.00 | 250 860.00 |
BZ Other receivables | 1 656.00 | | 1 656.00 | 1 656.00 |
CF Cash and cash equivalents | 320.00 | | 320.00 | 320.00 |
CJ TOTAL (II) | 1 977.00 | | 1 977.00 | 1 977.00 |
CO Grand total (0 to V) | 252 837.00 | | 252 837.00 | 252 837.00 |
CU Other investments | 250 860.00 | | 250 860.00 | 250 860.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 147 325.00 | 130 023.00 | | 147 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 532.00 | 17 301.00 | | -3 532.00 |
DL TOTAL (I) | 144 892.00 | 148 425.00 | | 144 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 828.00 | 45 528.00 | | 57 828.00 |
DX Trade payables and related accounts | 3 668.00 | 2 518.00 | | 3 668.00 |
EA Other liabilities | 46 448.00 | 56 448.00 | | 46 448.00 |
EC TOTAL (IV) | 107 945.00 | 104 494.00 | | 107 945.00 |
EE Grand total (I to V) | 252 837.00 | 252 919.00 | | 252 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 532.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 532.00 | |
GG - OPERATING RESULT (I - II) | | | -3 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 27 120.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 532.00 | 9 818.00 | | 3 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 532.00 | 17 301.00 | | -3 532.00 |
| |
| 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 | 250 860.00 | | | 250 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 860.00 | |
I4 DECREASES Grand Total | | | 250 860.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 860.00 | | | 250 860.00 |
| |
| 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 | 3 668.00 | 3 668.00 | | 3 668.00 |
8K Other liabilities (including liabilities related to repo transactions) | 104 276.00 | 104 276.00 | | 104 276.00 |
UX Other trade receivables | 1 656.00 | 1 656.00 | | 1 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 656.00 | 1 656.00 | | 1 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 945.00 | 107 945.00 | | 107 945.00 |
