| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 998.00 | 9 249.00 | 27 749.00 | 36 998.00 |
BZ Other receivables | 1 127.00 | | 1 127.00 | 1 127.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 173.00 | | 173.00 | 173.00 |
CJ TOTAL (II) | 1 350.00 | | 1 350.00 | 1 350.00 |
CO Grand total (0 to V) | 38 348.00 | 9 249.00 | 29 098.00 | 38 348.00 |
CS Evaluated investments - equity method | 36 998.00 | 9 249.00 | 27 749.00 | 36 998.00 |
| |
| 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 | -30 301.00 | -26 122.00 | | -30 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 454.00 | -4 179.00 | | -2 454.00 |
DL TOTAL (I) | -27 755.00 | -25 301.00 | | -27 755.00 |
DU Loans and Debts from Credit Institutions (3) | 118.00 | 319.00 | | 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 400.00 | 47 500.00 | | 53 400.00 |
DX Trade payables and related accounts | 3 221.00 | 5 021.00 | | 3 221.00 |
DY Tax and social security liabilities | 114.00 | 359.00 | | 114.00 |
EC TOTAL (IV) | 56 853.00 | 53 199.00 | | 56 853.00 |
EE Grand total (I to V) | 29 098.00 | 27 898.00 | | 29 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 471.00 | |
FX Taxes, duties, and similar payments | | | -18.00 | |
GF Total Operating Expenses (II) | | | 2 453.00 | |
GG - OPERATING RESULT (I - II) | | | -2 453.00 | |
GP Total financial income (V) | | | 9 249.00 | |
GU Total financial expenses (VI) | | | 9 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 249.00 | 1.00 | | 9 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 702.00 | 4 180.00 | | 11 702.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 453.00 | -4 179.00 | | -2 453.00 |
| |
| 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 | 36 998.00 | | | 36 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 998.00 | |
I4 DECREASES Grand Total | | | 36 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 998.00 | | | 36 998.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 53 400.00 | 53 400.00 | | 53 400.00 |
8B Suppliers and Related Accounts | 3 221.00 | 3 221.00 | | 3 221.00 |
8D Social Security and Other Social Organizations | 114.00 | 114.00 | | 114.00 |
UX Other trade receivables | 1 127.00 | 1 127.00 | | 1 127.00 |
VG Loans with a maturity of up to one year at origin | 118.00 | 118.00 | | 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 127.00 | 1 127.00 | | 1 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 853.00 | 56 853.00 | | 56 853.00 |
