| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 256 252.00 | | 256 252.00 | 256 252.00 |
CD Marketable securities | 2 031.00 | | 2 031.00 | 2 031.00 |
CF Cash and cash equivalents | 219.00 | | 219.00 | 219.00 |
CJ TOTAL (II) | 2 250.00 | | 2 250.00 | 2 250.00 |
CO Grand total (0 to V) | 258 502.00 | | 258 502.00 | 258 502.00 |
CU Other investments | 256 252.00 | | 256 252.00 | 256 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | 217 835.00 | 221 991.00 | | 217 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 478.00 | -4 156.00 | | -4 478.00 |
DL TOTAL (I) | 250 358.00 | 254 836.00 | | 250 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 011.00 | | | 4 011.00 |
DX Trade payables and related accounts | 4 133.00 | 4 032.00 | | 4 133.00 |
EC TOTAL (IV) | 8 144.00 | 4 032.00 | | 8 144.00 |
EE Grand total (I to V) | 258 502.00 | 258 868.00 | | 258 502.00 |
EG Accrued income and payables due within one year | 8 144.00 | 4 032.00 | | 8 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 460.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 4 478.00 | |
GG - OPERATING RESULT (I - II) | | | -4 478.00 | |
GM Reversals of provisions and transfers of expenses | | | 6.00 | |
GO Net income from sales of marketable securities | | | 5.00 | |
GP Total financial income (V) | | | 11.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11.00 | 117.00 | | 11.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 489.00 | 4 272.00 | | 4 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 478.00 | -4 156.00 | | -4 478.00 |
| |
| 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 | 256 252.00 | | | 256 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 256 252.00 | |
I4 DECREASES Grand Total | | | 256 252.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 256 252.00 | | | 256 252.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 6.00 | | 6.00 | 6.00 |
7B Total provisions for depreciation | 6.00 | | 6.00 | 6.00 |
7C Grand total | 6.00 | | 6.00 | 6.00 |
UG - Financial | | | 6.00 | |
| |
| 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 | 4 133.00 | 4 133.00 | | 4 133.00 |
VI Group and Associates | 4 011.00 | 4 011.00 | | 4 011.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 144.00 | 8 144.00 | | 8 144.00 |
