| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 049 264.00 | | 6 049 264.00 | 6 049 264.00 |
CF Cash and cash equivalents | 4 227.00 | | 4 227.00 | 4 227.00 |
CJ TOTAL (II) | 4 227.00 | | 4 227.00 | 4 227.00 |
CO Grand total (0 to V) | 6 053 491.00 | | 6 053 491.00 | 6 053 491.00 |
CU Other investments | 6 049 264.00 | | 6 049 264.00 | 6 049 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 046 192.00 | 6 046 192.00 | | 6 046 192.00 |
DB Share, merger, contribution premiums, etc. | 27 965.00 | 27 965.00 | | 27 965.00 |
DH Retained earnings | -34 080.00 | -18 958.00 | | -34 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 549.00 | -15 123.00 | | -11 549.00 |
DL TOTAL (I) | 6 028 528.00 | 6 040 077.00 | | 6 028 528.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 162.00 | 5 007.00 | | 15 162.00 |
DX Trade payables and related accounts | 9 800.00 | 6 177.00 | | 9 800.00 |
EC TOTAL (IV) | 24 963.00 | 11 184.00 | | 24 963.00 |
EE Grand total (I to V) | 6 053 491.00 | 6 051 260.00 | | 6 053 491.00 |
EG Accrued income and payables due within one year | 24 963.00 | 11 184.00 | | 24 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 393.00 | |
GF Total Operating Expenses (II) | | | 11 393.00 | |
GG - OPERATING RESULT (I - II) | | | -11 393.00 | |
GR Interest and similar expenses | | | 156.00 | |
GU Total financial expenses (VI) | | | 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 549.00 | 15 123.00 | | 11 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 549.00 | -15 123.00 | | -11 549.00 |
| |
| 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 | 6 049 264.00 | | | 6 049 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 049 264.00 | |
I4 DECREASES Grand Total | | | 6 049 264.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 049 264.00 | | | 6 049 264.00 |
| |
| 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 | 9 800.00 | 9 800.00 | | 9 800.00 |
VI Group and Associates | 15 162.00 | 15 162.00 | | 15 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 963.00 | 24 963.00 | | 24 963.00 |
