| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 421 596.00 | | 421 596.00 | 421 596.00 |
BZ Other receivables | 1 838.00 | | 1 838.00 | 1 838.00 |
CF Cash and cash equivalents | 3 067.00 | | 3 067.00 | 3 067.00 |
CJ TOTAL (II) | 3 067.00 | | 3 067.00 | 3 067.00 |
CO Grand total (0 to V) | 424 663.00 | | 424 663.00 | 424 663.00 |
CU Other investments | 421 596.00 | | 421 596.00 | 421 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 412 915.00 | | | 412 915.00 |
DH Retained earnings | -5 798.00 | -6 252.00 | | -5 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 252.00 | | | -6 252.00 |
DL TOTAL (I) | 406 663.00 | | | 406 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | | | 15 000.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
EA Other liabilities | 2 000.00 | | | 2 000.00 |
EC TOTAL (IV) | 18 000.00 | | | 18 000.00 |
EE Grand total (I to V) | 424 663.00 | | | 424 663.00 |
EG Accrued income and payables due within one year | 18 000.00 | | | 18 000.00 |
EI Including equity loans | 22 000.00 | | | 22 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 23.00 | |
FW Other purchases and external expenses | | | 6 273.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 274.00 | |
GG - OPERATING RESULT (I - II) | | | -6 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 251.00 | 11 605.00 | | 2 251.00 |
HD Total exceptional income (VII) | 2 251.00 | 11 605.00 | | 2 251.00 |
HF Exceptional expenses on capital transactions | 2 046.00 | 9 919.00 | | 2 046.00 |
HH Total exceptional expenses (VIII) | 2 046.00 | 9 919.00 | | 2 046.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 205.00 | 1 686.00 | | 205.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23.00 | | | 23.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 274.00 | | | 6 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 252.00 | | | -6 252.00 |
| |
| 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 | | | 430 278.00 | |
I3 DECREASES Total Financial Fixed Assets | | 8 682.00 | 421 596.00 | |
I4 DECREASES Grand Total | | 8 682.00 | 421 596.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 430 278.00 | |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
UT Other financial assets | 8 682.00 | 8 682.00 | | 8 682.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 838.00 | 1 838.00 | | 1 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 682.00 | 8 682.00 | | 8 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 000.00 | 18 000.00 | | 18 000.00 |
