| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 175.00 | | 175.00 | 175.00 |
BZ Other receivables | 208 470.00 | | 208 470.00 | 208 470.00 |
CF Cash and cash equivalents | 1 129.00 | | 1 129.00 | 1 129.00 |
CJ TOTAL (II) | 209 599.00 | | 209 599.00 | 209 599.00 |
CO Grand total (0 to V) | 209 774.00 | | 209 774.00 | 209 774.00 |
CU Other investments | 175.00 | | 175.00 | 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -34 487.00 | -31 512.00 | | -34 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 061.00 | -2 975.00 | | -3 061.00 |
DL TOTAL (I) | -30 048.00 | -26 987.00 | | -30 048.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
EA Other liabilities | 237 902.00 | 158 084.00 | | 237 902.00 |
EC TOTAL (IV) | 239 822.00 | 160 004.00 | | 239 822.00 |
EE Grand total (I to V) | 209 774.00 | 133 017.00 | | 209 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 804.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 880.00 | |
GG - OPERATING RESULT (I - II) | | | -2 880.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 137.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 137.00 | |
GR Interest and similar expenses | | | 1 318.00 | |
GU Total financial expenses (VI) | | | 1 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -180.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 137.00 | 776.00 | | 1 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 198.00 | 3 751.00 | | 4 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 061.00 | -2 975.00 | | -3 061.00 |
| |
| 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 | 175.00 | | | 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 175.00 | |
I4 DECREASES Grand Total | | | 175.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 175.00 | | | 175.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 237 902.00 | 237 902.00 | | 237 902.00 |
VB VAT | 1 107.00 | | | 1 107.00 |
VC Group and associates | 207 363.00 | | | 207 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208 470.00 | 208 470.00 | | 208 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 822.00 | 239 822.00 | | 239 822.00 |
