| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 271 190.00 | | 271 190.00 | 271 190.00 |
BZ Other receivables | 68 190.00 | | 68 190.00 | 68 190.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 68 190.00 | | 68 190.00 | 68 190.00 |
CO Grand total (0 to V) | 339 380.00 | | 339 380.00 | 339 380.00 |
CS Evaluated investments - equity method | 271 190.00 | | 271 190.00 | 271 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 255 200.00 | 255 200.00 | | 255 200.00 |
DH Retained earnings | -4 533.00 | | | -4 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 408.00 | -4 533.00 | | -1 408.00 |
DL TOTAL (I) | 249 259.00 | 250 667.00 | | 249 259.00 |
DU Loans and Debts from Credit Institutions (3) | 188.00 | | | 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 125.00 | 45 909.00 | | 89 125.00 |
DX Trade payables and related accounts | 753.00 | 300.00 | | 753.00 |
DY Tax and social security liabilities | 54.00 | | | 54.00 |
EC TOTAL (IV) | 90 121.00 | 46 209.00 | | 90 121.00 |
EE Grand total (I to V) | 339 380.00 | 296 876.00 | | 339 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 364.00 | |
GF Total Operating Expenses (II) | | | 1 364.00 | |
GG - OPERATING RESULT (I - II) | | | -1 364.00 | |
GP Total financial income (V) | | | 580.00 | |
GU Total financial expenses (VI) | | | 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 54.00 | | | 54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 580.00 | 555.00 | | 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 988.00 | 5 088.00 | | 1 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 408.00 | -4 533.00 | | -1 408.00 |
| |
| 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 | 271 190.00 | | | 271 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 271 190.00 | |
I4 DECREASES Grand Total | | | 271 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 271 190.00 | | | 271 190.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 68 190.00 | 68 190.00 | | 68 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 190.00 | 68 190.00 | | 68 190.00 |
