| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 174 843.00 | | 1 174 843.00 | 1 174 843.00 |
BJ TOTAL (I) | 1 174 843.00 | | 1 174 843.00 | 1 174 843.00 |
CF Cash and cash equivalents | 332.00 | | 332.00 | 332.00 |
CJ TOTAL (II) | 332.00 | | 332.00 | 332.00 |
CO Grand total (0 to V) | 1 175 175.00 | | 1 175 175.00 | 1 175 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 332.00 | 3 332.00 | | 3 332.00 |
DB Share, merger, contribution premiums, etc. | 1 169 984.00 | 1 169 984.00 | | 1 169 984.00 |
DH Retained earnings | -24 102.00 | -18 475.00 | | -24 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 938.00 | -5 627.00 | | -5 938.00 |
DL TOTAL (I) | 1 143 276.00 | 1 149 214.00 | | 1 143 276.00 |
DU Loans and Debts from Credit Institutions (3) | | 571.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 24 699.00 | 19 958.00 | | 24 699.00 |
DX Trade payables and related accounts | 7 200.00 | 5 100.00 | | 7 200.00 |
EC TOTAL (IV) | 31 899.00 | 25 629.00 | | 31 899.00 |
EE Grand total (I to V) | 1 175 175.00 | 1 174 843.00 | | 1 175 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 910.00 | |
GF Total Operating Expenses (II) | | | 5 910.00 | |
GG - OPERATING RESULT (I - II) | | | -5 910.00 | |
GR Interest and similar expenses | | | 29.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 938.00 | 5 627.00 | | 5 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 938.00 | -5 627.00 | | -5 938.00 |
| |
| 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 | 1 174 843.00 | | | 1 174 843.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 174 843.00 | |
I4 DECREASES Grand Total | | | 1 174 843.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 174 843.00 | | | 1 174 843.00 |
| |
| 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 | 7 200.00 | 7 200.00 | | 7 200.00 |
VI Group and Associates | 24 699.00 | | 24 699.00 | 24 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 899.00 | 7 200.00 | 24 699.00 | 31 899.00 |
