| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 59 050.00 | | 59 050.00 | 59 050.00 |
BZ Other receivables | 816.00 | | 816.00 | 816.00 |
CF Cash and cash equivalents | 6 276.00 | | 6 276.00 | 6 276.00 |
CJ TOTAL (II) | 7 092.00 | | 7 092.00 | 7 092.00 |
CO Grand total (0 to V) | 66 142.00 | | 66 142.00 | 66 142.00 |
CU Other investments | 59 050.00 | | 59 050.00 | 59 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DB Share, merger, contribution premiums, etc. | 51 427.00 | 51 427.00 | | 51 427.00 |
DH Retained earnings | -14 721.00 | -12 432.00 | | -14 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 609.00 | -2 289.00 | | -3 609.00 |
DL TOTAL (I) | 63 096.00 | 66 705.00 | | 63 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 422.00 | 210.00 | | 422.00 |
DX Trade payables and related accounts | 2 623.00 | 9 211.00 | | 2 623.00 |
EC TOTAL (IV) | 3 045.00 | 9 421.00 | | 3 045.00 |
EE Grand total (I to V) | 66 142.00 | 76 127.00 | | 66 142.00 |
EI Including equity loans | 422.00 | | | 422.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 397.00 | |
FX Taxes, duties, and similar payments | | | 212.00 | |
GF Total Operating Expenses (II) | | | 3 609.00 | |
GG - OPERATING RESULT (I - II) | | | -3 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 609.00 | 2 289.00 | | 3 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 609.00 | -2 289.00 | | -3 609.00 |
| |
| 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 | 59 050.00 | | 7 623.00 | 59 050.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 623.00 | 59 050.00 | |
I4 DECREASES Grand Total | | 7 623.00 | 59 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 59 050.00 | | 7 623.00 | 59 050.00 |
| |
| 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 | 2 623.00 | 2 623.00 | | 2 623.00 |
VI Group and Associates | 422.00 | 422.00 | | 422.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 816.00 | | | 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 816.00 | 816.00 | | 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 045.00 | 3 045.00 | | 3 045.00 |
