| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 281 664.00 | | 281 664.00 | 281 664.00 |
BZ Other receivables | 13 075.00 | | 13 075.00 | 13 075.00 |
CD Marketable securities | 18 608.00 | | 18 608.00 | 18 608.00 |
CF Cash and cash equivalents | 595.00 | | 595.00 | 595.00 |
CJ TOTAL (II) | 32 278.00 | | 32 278.00 | 32 278.00 |
CO Grand total (0 to V) | 313 942.00 | | 313 942.00 | 313 942.00 |
CU Other investments | 281 664.00 | | 281 664.00 | 281 664.00 |
| |
| 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 |
DH Retained earnings | 1 469.00 | 5 420.00 | | 1 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 971.00 | -3 950.00 | | -3 971.00 |
DL TOTAL (I) | -1 502.00 | 2 469.00 | | -1 502.00 |
DU Loans and Debts from Credit Institutions (3) | | 1.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 313 452.00 | 311 583.00 | | 313 452.00 |
DX Trade payables and related accounts | 1 992.00 | 1 987.00 | | 1 992.00 |
EC TOTAL (IV) | 315 444.00 | 313 571.00 | | 315 444.00 |
EE Grand total (I to V) | 313 942.00 | 316 040.00 | | 313 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 175.00 | |
GF Total Operating Expenses (II) | | | 2 175.00 | |
GG - OPERATING RESULT (I - II) | | | -2 175.00 | |
GL Other interest and similar income | | | 73.00 | |
GP Total financial income (V) | | | 73.00 | |
GR Interest and similar expenses | | | 1 869.00 | |
GU Total financial expenses (VI) | | | 1 869.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73.00 | 73.00 | | 73.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 044.00 | 4 024.00 | | 4 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 971.00 | -3 950.00 | | -3 971.00 |
| |
| 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 | 281 664.00 | | | 281 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 281 664.00 | |
I4 DECREASES Grand Total | | | 281 664.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 281 664.00 | | | 281 664.00 |
| |
| 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 | 1 992.00 | 1 992.00 | | 1 992.00 |
VB VAT | 748.00 | | | 748.00 |
VC Group and associates | 12 327.00 | | | 12 327.00 |
VI Group and Associates | 313 452.00 | 313 452.00 | | 313 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 075.00 | 13 075.00 | | 13 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 315 444.00 | 315 444.00 | | 315 444.00 |
