| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 58 232.00 | 630.00 | 57 602.00 | 58 232.00 |
BV Advances and down payments on orders | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 27 236.00 | | 27 236.00 | 27 236.00 |
CJ TOTAL (II) | 27 286.00 | | 27 286.00 | 27 286.00 |
CO Grand total (0 to V) | 85 518.00 | 630.00 | 84 888.00 | 85 518.00 |
CU Other investments | 58 232.00 | 630.00 | 57 602.00 | 58 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 000.00 | 82 000.00 | | 82 000.00 |
DD Legal reserve (1) | 2 369.00 | | | 2 369.00 |
DH Retained earnings | 5 596.00 | -39 416.00 | | 5 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 243.00 | 47 381.00 | | -6 243.00 |
DL TOTAL (I) | 83 723.00 | 89 965.00 | | 83 723.00 |
DX Trade payables and related accounts | 1 165.00 | 1 050.00 | | 1 165.00 |
EC TOTAL (IV) | 1 165.00 | 1 050.00 | | 1 165.00 |
EE Grand total (I to V) | 84 888.00 | 91 015.00 | | 84 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 123.00 | |
GF Total Operating Expenses (II) | | | 6 123.00 | |
GG - OPERATING RESULT (I - II) | | | -6 123.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90.00 | |
GM Reversals of provisions and transfers of expenses | | | 91.00 | |
GP Total financial income (V) | | | 181.00 | |
GQ Financial allocations to depreciation and provisions | | | 99.00 | |
GR Interest and similar expenses | | | 202.00 | |
GU Total financial expenses (VI) | | | 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 54 315.00 | | |
HD Total exceptional income (VII) | | 54 315.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 54 315.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 181.00 | 54 374.00 | | 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 424.00 | 6 993.00 | | 6 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 243.00 | 47 381.00 | | -6 243.00 |
| |
| 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 | 57 532.00 | | 701.00 | 57 532.00 |
I3 DECREASES Total Financial Fixed Assets | | 1.00 | 58 232.00 | |
I4 DECREASES Grand Total | | 1.00 | 58 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 532.00 | | 701.00 | 57 532.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 622.00 | 99.00 | 92.00 | 622.00 |
7C Grand total | 622.00 | 99.00 | 92.00 | 622.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 165.00 | 1 165.00 | | 1 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 165.00 | 1 165.00 | | 1 165.00 |
