| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 264 084.00 | | 264 084.00 | 264 084.00 |
BZ Other receivables | 35 020.00 | | 35 020.00 | 35 020.00 |
CF Cash and cash equivalents | 5 287.00 | | 5 287.00 | 5 287.00 |
CH Prepaid expenses | 6 000.00 | | 6 000.00 | 6 000.00 |
CJ TOTAL (II) | 46 307.00 | | 46 307.00 | 46 307.00 |
CO Grand total (0 to V) | 310 391.00 | | 310 391.00 | 310 391.00 |
CU Other investments | 264 084.00 | | 264 084.00 | 264 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 300 339.00 | 302 810.00 | | 300 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -285.00 | -2 471.00 | | -285.00 |
DL TOTAL (I) | 308 854.00 | 309 139.00 | | 308 854.00 |
DX Trade payables and related accounts | 1 500.00 | 2 124.00 | | 1 500.00 |
EA Other liabilities | 37.00 | | | 37.00 |
EC TOTAL (IV) | 1 537.00 | 2 124.00 | | 1 537.00 |
EE Grand total (I to V) | 310 391.00 | 311 263.00 | | 310 391.00 |
EG Accrued income and payables due within one year | 1 537.00 | 2 124.00 | | 1 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 853.00 | |
GE Other Expenses | | | 846.00 | |
GF Total Operating Expenses (II) | | | 2 699.00 | |
GG - OPERATING RESULT (I - II) | | | -2 699.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 409.00 | | | -2 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5.00 | 4.00 | | 5.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 290.00 | 2 476.00 | | 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -285.00 | -2 471.00 | | -285.00 |
| |
| 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 | 264 084.00 | | | 264 084.00 |
I3 DECREASES Total Financial Fixed Assets | | | 264 084.00 | |
I4 DECREASES Grand Total | | | 264 084.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 264 084.00 | | | 264 084.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37.00 | 37.00 | | 37.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 020.00 | 35 020.00 | | 35 020.00 |
VS Prepaid expenses | 6 000.00 | 6 000.00 | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 020.00 | 41 020.00 | | 41 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 537.00 | 1 537.00 | | 1 537.00 |
