| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 189 000.00 | 72 328.00 | 116 672.00 | 189 000.00 |
BZ Other receivables | 19 405.00 | | 19 405.00 | 19 405.00 |
CD Marketable securities | 75 000.00 | | 75 000.00 | 75 000.00 |
CF Cash and cash equivalents | 74 564.00 | | 74 564.00 | 74 564.00 |
CJ TOTAL (II) | 168 969.00 | | 168 969.00 | 168 969.00 |
CO Grand total (0 to V) | 357 969.00 | 72 328.00 | 285 641.00 | 357 969.00 |
CU Other investments | 189 000.00 | 72 328.00 | 116 672.00 | 189 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 376 989.00 | 376 989.00 | | 376 989.00 |
DH Retained earnings | -33 007.00 | -29 465.00 | | -33 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 631.00 | -3 542.00 | | -72 631.00 |
DL TOTAL (I) | 271 351.00 | 343 982.00 | | 271 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 000.00 | 831.00 | | 13 000.00 |
DX Trade payables and related accounts | 1 290.00 | 1 938.00 | | 1 290.00 |
EC TOTAL (IV) | 14 290.00 | 2 769.00 | | 14 290.00 |
EE Grand total (I to V) | 285 641.00 | 346 751.00 | | 285 641.00 |
EG Accrued income and payables due within one year | 14 290.00 | 2 769.00 | | 14 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 72 328.00 | |
GF Total Operating Expenses (II) | | | 73 888.00 | |
GG - OPERATING RESULT (I - II) | | | -73 887.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GP Total financial income (V) | | | 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 690.00 | | | 690.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 690.00 | | | 690.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 256.00 | 333.00 | | 1 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 888.00 | 3 875.00 | | 73 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 631.00 | -3 542.00 | | -72 631.00 |
| |
| 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 | 189 000.00 | | | 189 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 189 000.00 | |
I4 DECREASES Grand Total | | | 189 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 189 000.00 | | | 189 000.00 |
| |
| 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 | 1 290.00 | 1 290.00 | | 1 290.00 |
VC Group and associates | 19 405.00 | 19 405.00 | | 19 405.00 |
VI Group and Associates | 13 000.00 | 13 000.00 | 1.00 | 13 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 405.00 | 19 405.00 | | 19 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 290.00 | 14 290.00 | | 14 290.00 |
