| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 273 628.00 | | 273 628.00 | 273 628.00 |
BZ Other receivables | 23 289.00 | | 23 289.00 | 23 289.00 |
CF Cash and cash equivalents | 5 304.00 | | 5 304.00 | 5 304.00 |
CJ TOTAL (II) | 28 593.00 | | 28 593.00 | 28 593.00 |
CO Grand total (0 to V) | 302 221.00 | | 302 221.00 | 302 221.00 |
CU Other investments | 273 628.00 | | 273 628.00 | 273 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 270 000.00 | 270 000.00 | | 270 000.00 |
DD Legal reserve (1) | 4 048.00 | 1 696.00 | | 4 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 279.00 | 2 352.00 | | -2 279.00 |
DK Regulated provisions | 5 172.00 | 3 906.00 | | 5 172.00 |
DL TOTAL (I) | 276 941.00 | 277 954.00 | | 276 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 000.00 | 1 278.00 | | 23 000.00 |
DX Trade payables and related accounts | 2 280.00 | 2 148.00 | | 2 280.00 |
EC TOTAL (IV) | 25 280.00 | 3 426.00 | | 25 280.00 |
EE Grand total (I to V) | 302 221.00 | 281 381.00 | | 302 221.00 |
EG Accrued income and payables due within one year | 25 280.00 | 3 426.00 | | 25 280.00 |
EI Including equity loans | 23 000.00 | | | 23 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 67.00 | |
FW Other purchases and external expenses | | | 2 188.00 | |
FX Taxes, duties, and similar payments | | | 392.00 | |
GF Total Operating Expenses (II) | | | 2 580.00 | |
GG - OPERATING RESULT (I - II) | | | -2 513.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 000.00 | |
GP Total financial income (V) | | | 3 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 500.00 | | | 1 500.00 |
HG Exceptional depreciation and provisions | 1 266.00 | 1 266.00 | | 1 266.00 |
HH Total exceptional expenses (VIII) | 2 766.00 | 1 266.00 | | 2 766.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 766.00 | -1 266.00 | | -2 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 067.00 | 6 000.00 | | 3 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 346.00 | 3 648.00 | | 5 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 279.00 | 2 352.00 | | -2 279.00 |
| |
| 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 | 273 628.00 | | | 273 628.00 |
I3 DECREASES Total Financial Fixed Assets | | | 273 628.00 | |
I4 DECREASES Grand Total | | | 273 628.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 273 628.00 | | | 273 628.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 906.00 | 1 266.00 | | 3 906.00 |
7C Grand total | 3 906.00 | 1 266.00 | | 3 906.00 |
UJ - Exceptional | | 1 266.00 | | |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
VC Group and associates | 23 289.00 | 23 289.00 | | 23 289.00 |
VI Group and Associates | 23 000.00 | 23 000.00 | | 23 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 289.00 | 23 289.00 | | 23 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 280.00 | 25 280.00 | | 25 280.00 |
