| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 117 500.00 | | 117 500.00 | 117 500.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CJ TOTAL (II) | 12.00 | | 12.00 | 12.00 |
CO Grand total (0 to V) | 117 512.00 | | 117 512.00 | 117 512.00 |
CU Other investments | 117 500.00 | | 117 500.00 | 117 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 500.00 | 46 500.00 | | 46 500.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 88 200.00 | 88 200.00 | | 88 200.00 |
DH Retained earnings | -110 879.00 | -108 324.00 | | -110 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 097.00 | -2 555.00 | | -3 097.00 |
DL TOTAL (I) | 21 525.00 | 24 622.00 | | 21 525.00 |
DU Loans and Debts from Credit Institutions (3) | 6 693.00 | 19 708.00 | | 6 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 335.00 | 72 485.00 | | 86 335.00 |
DX Trade payables and related accounts | 2 959.00 | 1 440.00 | | 2 959.00 |
EC TOTAL (IV) | 95 987.00 | 93 633.00 | | 95 987.00 |
EE Grand total (I to V) | 117 512.00 | 118 254.00 | | 117 512.00 |
EG Accrued income and payables due within one year | 95 987.00 | 80 556.00 | | 95 987.00 |
EI Including equity loans | 86 335.00 | | | 86 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 769.00 | |
GF Total Operating Expenses (II) | | | 1 769.00 | |
GG - OPERATING RESULT (I - II) | | | -1 769.00 | |
GR Interest and similar expenses | | | 1 328.00 | |
GU Total financial expenses (VI) | | | 1 328.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 328.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 097.00 | 2 555.00 | | 3 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 097.00 | -2 555.00 | | -3 097.00 |
| |
| 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 | 117 500.00 | | | 117 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 117 500.00 | |
I4 DECREASES Grand Total | | | 117 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 117 500.00 | | | 117 500.00 |
| |
| 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 | 2 959.00 | 2 959.00 | | 2 959.00 |
VH Loans with a maturity of more than one year at origin | 6 693.00 | 6 693.00 | | 6 693.00 |
VI Group and Associates | 86 335.00 | 86 335.00 | | 86 335.00 |
VK Loans repaid during the year | 13 015.00 | | | 13 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 987.00 | 95 987.00 | | 95 987.00 |
