| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 244 964.00 | 64 184.00 | 180 780.00 | 244 964.00 |
BZ Other receivables | 5.00 | | 5.00 | 5.00 |
CF Cash and cash equivalents | 18 544.00 | | 18 544.00 | 18 544.00 |
CJ TOTAL (II) | 18 548.00 | | 18 548.00 | 18 548.00 |
CO Grand total (0 to V) | 263 513.00 | 64 184.00 | 199 328.00 | 263 513.00 |
CU Other investments | 244 964.00 | 64 184.00 | 180 780.00 | 244 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 316 000.00 | 316 000.00 | | 316 000.00 |
DH Retained earnings | -51 705.00 | -49 564.00 | | -51 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 746.00 | -2 141.00 | | -65 746.00 |
DL TOTAL (I) | 198 548.00 | 264 295.00 | | 198 548.00 |
DX Trade payables and related accounts | 780.00 | 960.00 | | 780.00 |
EC TOTAL (IV) | 780.00 | 960.00 | | 780.00 |
EE Grand total (I to V) | 199 328.00 | 265 255.00 | | 199 328.00 |
EG Accrued income and payables due within one year | 780.00 | 960.00 | | 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 580.00 | |
GF Total Operating Expenses (II) | | | 1 580.00 | |
GG - OPERATING RESULT (I - II) | | | -1 580.00 | |
GL Other interest and similar income | | | 18.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 000.00 | |
GP Total financial income (V) | | | 10 018.00 | |
GQ Financial allocations to depreciation and provisions | | | 64 184.00 | |
GU Total financial expenses (VI) | | | 64 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 000.00 | | | -10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 018.00 | 32.00 | | 10 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 764.00 | 2 173.00 | | 75 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 746.00 | -2 141.00 | | -65 746.00 |
| |
| 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 | 254 964.00 | | | 254 964.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 244 964.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 244 964.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 254 964.00 | | | 254 964.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 10 000.00 | 64 184.00 | 10 000.00 | 10 000.00 |
7C Grand total | 10 000.00 | 64 184.00 | 10 000.00 | 10 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 64 184.00 | 10 000.00 | |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5.00 | 5.00 | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5.00 | 5.00 | | 5.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 780.00 | 780.00 | | 780.00 |
