| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 103 810.00 | | 103 810.00 | 103 810.00 |
BZ Other receivables | 53 833.00 | | 53 833.00 | 53 833.00 |
CF Cash and cash equivalents | 1 040.00 | | 1 040.00 | 1 040.00 |
CJ TOTAL (II) | 54 874.00 | | 54 874.00 | 54 874.00 |
CO Grand total (0 to V) | 158 684.00 | | 158 684.00 | 158 684.00 |
CU Other investments | 103 810.00 | | 103 810.00 | 103 810.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 156 500.00 | 156 500.00 | | 156 500.00 |
DH Retained earnings | -1 417.00 | 14.00 | | -1 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 338.00 | -1 431.00 | | -1 338.00 |
DK Regulated provisions | 2 310.00 | 2 310.00 | | 2 310.00 |
DL TOTAL (I) | 157 155.00 | 158 493.00 | | 157 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191.00 | 191.00 | | 191.00 |
DX Trade payables and related accounts | 1 338.00 | | | 1 338.00 |
EC TOTAL (IV) | 1 529.00 | 191.00 | | 1 529.00 |
EE Grand total (I to V) | 158 684.00 | 158 684.00 | | 158 684.00 |
EG Accrued income and payables due within one year | 1 529.00 | 191.00 | | 1 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 109.00 | |
GF Total Operating Expenses (II) | | | 2 109.00 | |
GG - OPERATING RESULT (I - II) | | | -2 109.00 | |
GL Other interest and similar income | | | 801.00 | |
GP Total financial income (V) | | | 801.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 801.00 | 622.00 | | 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 139.00 | 2 053.00 | | 2 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 338.00 | -1 431.00 | | -1 338.00 |
| |
| 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 | 103 810.00 | | | 103 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 103 810.00 | |
I4 DECREASES Grand Total | | | 103 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 103 810.00 | | | 103 810.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 310.00 | | | 2 310.00 |
7C Grand total | 2 310.00 | | | 2 310.00 |
| |
| 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 | 1 338.00 | 1 338.00 | | 1 338.00 |
VC Group and associates | 53 833.00 | 53 833.00 | | 53 833.00 |
VI Group and Associates | 191.00 | 191.00 | | 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 833.00 | 53 833.00 | | 53 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 529.00 | 1 529.00 | | 1 529.00 |
