| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 998.00 | 998.00 | | 998.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 1 301.00 | | 1 301.00 | 1 301.00 |
CJ TOTAL (II) | 1 302.00 | | 1 302.00 | 1 302.00 |
CO Grand total (0 to V) | 2 300.00 | 998.00 | 1 302.00 | 2 300.00 |
CU Other investments | 998.00 | 998.00 | | 998.00 |
| |
| 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 | -213 838.00 | -211 357.00 | | -213 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 672.00 | -2 481.00 | | -4 672.00 |
DL TOTAL (I) | -217 511.00 | -212 838.00 | | -217 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 847.00 | 207 456.00 | | 213 847.00 |
DX Trade payables and related accounts | 4 966.00 | 5 906.00 | | 4 966.00 |
EC TOTAL (IV) | 218 813.00 | 213 363.00 | | 218 813.00 |
EE Grand total (I to V) | 1 302.00 | 525.00 | | 1 302.00 |
EG Accrued income and payables due within one year | 218 813.00 | 213 363.00 | | 218 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 20.00 | |
FW Other purchases and external expenses | | | 2 945.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 2 968.00 | |
GG - OPERATING RESULT (I - II) | | | -2 948.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 733.00 | |
GU Total financial expenses (VI) | | | 4 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 640.00 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HC Reversals of provisions and transfers of expenses | 3 008.00 | 2 487.00 | | 3 008.00 |
HD Total exceptional income (VII) | 3 008.00 | 3 128.00 | | 3 008.00 |
HE Exceptional expenses on management operations | | 12.00 | | |
HF Exceptional expenses on capital transactions | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 14.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 008.00 | 3 114.00 | | 3 008.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 028.00 | 3 130.00 | | 3 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 700.00 | 5 612.00 | | 7 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 672.00 | -2 481.00 | | -4 672.00 |
| |
| 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 | 998.00 | | | 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 998.00 | |
I4 DECREASES Grand Total | | | 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 998.00 | | | 998.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 008.00 | | 3 008.00 | 3 008.00 |
7B Total provisions for depreciation | 4 006.00 | | 3 008.00 | 4 006.00 |
7C Grand total | 4 006.00 | | 3 008.00 | 4 006.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | | 3 008.00 | |
| |
| 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 | 4 966.00 | 4 966.00 | | 4 966.00 |
VI Group and Associates | 213 847.00 | 213 847.00 | | 213 847.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 813.00 | 218 813.00 | | 218 813.00 |
