| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 180 652.00 | | 180 652.00 | 180 652.00 |
BJ TOTAL (I) | 180 652.00 | | 180 652.00 | 180 652.00 |
CF Cash and cash equivalents | 6 919.00 | | 6 919.00 | 6 919.00 |
CJ TOTAL (II) | 6 919.00 | | 6 919.00 | 6 919.00 |
CO Grand total (0 to V) | 187 570.00 | | 187 570.00 | 187 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DC Revaluation differences | 13 643.00 | 13 643.00 | | 13 643.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 124 649.00 | 124 649.00 | | 124 649.00 |
DH Retained earnings | -104 505.00 | -99 008.00 | | -104 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 334.00 | -5 497.00 | | -5 334.00 |
DL TOTAL (I) | 70 265.00 | 75 599.00 | | 70 265.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 105.00 | 103 416.00 | | 115 105.00 |
DX Trade payables and related accounts | 2 200.00 | 2 225.00 | | 2 200.00 |
EC TOTAL (IV) | 117 305.00 | 105 641.00 | | 117 305.00 |
EE Grand total (I to V) | 187 570.00 | 181 239.00 | | 187 570.00 |
EI Including equity loans | 115 105.00 | | | 115 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 644.00 | |
GF Total Operating Expenses (II) | | | 3 644.00 | |
GG - OPERATING RESULT (I - II) | | | -3 644.00 | |
GR Interest and similar expenses | | | 1 689.00 | |
GU Total financial expenses (VI) | | | 1 689.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 334.00 | 5 498.00 | | 5 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 334.00 | -5 497.00 | | -5 334.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 652.00 | | | 180 652.00 |
| |
| 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 | 2 200.00 | 2 200.00 | | 2 200.00 |
VI Group and Associates | 115 105.00 | 115 105.00 | | 115 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 305.00 | 117 305.00 | | 117 305.00 |
