| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 62 500.00 | | 62 500.00 | 62 500.00 |
BZ Other receivables | 37 467.00 | | 37 467.00 | 37 467.00 |
CF Cash and cash equivalents | 535.00 | | 535.00 | 535.00 |
CJ TOTAL (II) | 38 002.00 | | 38 002.00 | 38 002.00 |
CO Grand total (0 to V) | 100 502.00 | | 100 502.00 | 100 502.00 |
CU Other investments | 62 500.00 | | 62 500.00 | 62 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -32 089.00 | -27 433.00 | | -32 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 656.00 | -4 656.00 | | -2 656.00 |
DL TOTAL (I) | -29 745.00 | -27 089.00 | | -29 745.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 18.00 | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 556.00 | 117 946.00 | | 121 556.00 |
DX Trade payables and related accounts | 5 624.00 | 5 624.00 | | 5 624.00 |
DY Tax and social security liabilities | | 1 042.00 | | |
EA Other liabilities | 3 046.00 | 3 000.00 | | 3 046.00 |
EC TOTAL (IV) | 130 247.00 | 127 630.00 | | 130 247.00 |
EE Grand total (I to V) | 100 502.00 | 100 541.00 | | 100 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 299.00 | |
FX Taxes, duties, and similar payments | | | 976.00 | |
FY Salaries and Wages | | | 1 160.00 | |
GF Total Operating Expenses (II) | | | 3 435.00 | |
GG - OPERATING RESULT (I - II) | | | -3 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 779.00 | 751.00 | | 779.00 |
HD Total exceptional income (VII) | 779.00 | 751.00 | | 779.00 |
HE Exceptional expenses on management operations | | 1 413.00 | | |
HH Total exceptional expenses (VIII) | | 1 413.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 779.00 | -662.00 | | 779.00 |
HL TOTAL REVENUE (I + III + V + VII) | 779.00 | 751.00 | | 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 435.00 | 5 407.00 | | 3 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 656.00 | -4 656.00 | | -2 656.00 |
| |
| 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 | 62 500.00 | | | 62 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 500.00 | |
I4 DECREASES Grand Total | | | 62 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 62 500.00 | | | 62 500.00 |
| |
| 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 | 5 624.00 | 5 624.00 | | 5 624.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 046.00 | 3 046.00 | | 3 046.00 |
VC Group and associates | 36 688.00 | 36 688.00 | | 36 688.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VI Group and Associates | 121 556.00 | 121 556.00 | | 121 556.00 |
VP Miscellaneous | 779.00 | 779.00 | | 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 467.00 | 37 467.00 | | 37 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 247.00 | 130 247.00 | | 130 247.00 |
