| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 315 990.00 | | 315 990.00 | 315 990.00 |
BZ Other receivables | 1 304.00 | | 1 304.00 | 1 304.00 |
CF Cash and cash equivalents | 16 828.00 | | 16 828.00 | 16 828.00 |
CJ TOTAL (II) | 18 132.00 | | 18 132.00 | 18 132.00 |
CO Grand total (0 to V) | 334 122.00 | | 334 122.00 | 334 122.00 |
CU Other investments | 315 990.00 | | 315 990.00 | 315 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 315 000.00 | 315 000.00 | | 315 000.00 |
DD Legal reserve (1) | 1 058.00 | 1 058.00 | | 1 058.00 |
DH Retained earnings | 17 776.00 | 18 716.00 | | 17 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 613.00 | -940.00 | | -1 613.00 |
DL TOTAL (I) | 332 222.00 | 333 834.00 | | 332 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250.00 | 1 250.00 | | 1 250.00 |
DX Trade payables and related accounts | 650.00 | 650.00 | | 650.00 |
EC TOTAL (IV) | 1 900.00 | 1 900.00 | | 1 900.00 |
EE Grand total (I to V) | 334 122.00 | 335 734.00 | | 334 122.00 |
EG Accrued income and payables due within one year | 1 900.00 | 1 900.00 | | 1 900.00 |
EI Including equity loans | 1 250.00 | | | 1 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 628.00 | |
GF Total Operating Expenses (II) | | | 1 628.00 | |
GG - OPERATING RESULT (I - II) | | | -1 628.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15.00 | 39.00 | | 15.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 628.00 | 979.00 | | 1 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 613.00 | -940.00 | | -1 613.00 |
| |
| 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 | 315 990.00 | | | 315 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315 990.00 | |
I4 DECREASES Grand Total | | | 315 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 990.00 | | | 315 990.00 |
| |
| 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 | 650.00 | 650.00 | | 650.00 |
VC Group and associates | 1 304.00 | | | 1 304.00 |
VI Group and Associates | 1 250.00 | 1 250.00 | | 1 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 304.00 | 1 304.00 | | 1 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 900.00 | 1 900.00 | | 1 900.00 |
