| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 16 685.00 | | 16 685.00 | 16 685.00 |
BJ TOTAL (I) | 20 682.00 | | 20 682.00 | 20 682.00 |
CF Cash and cash equivalents | 898.00 | | 898.00 | 898.00 |
CJ TOTAL (II) | 898.00 | | 898.00 | 898.00 |
CO Grand total (0 to V) | 21 580.00 | | 21 580.00 | 21 580.00 |
CU Other investments | 3 997.00 | | 3 997.00 | 3 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -6 399.00 | | | -6 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 820.00 | | | -6 820.00 |
DL TOTAL (I) | -12 219.00 | | | -12 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 267.00 | | | 32 267.00 |
DX Trade payables and related accounts | 1 533.00 | | | 1 533.00 |
EC TOTAL (IV) | 33 800.00 | | | 33 800.00 |
EE Grand total (I to V) | 21 580.00 | | | 21 580.00 |
EG Accrued income and payables due within one year | 33 800.00 | | | 33 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 677.00 | |
FY Salaries and Wages | | | 1 328.00 | |
GF Total Operating Expenses (II) | | | 7 005.00 | |
GG - OPERATING RESULT (I - II) | | | -7 005.00 | |
GK Income from other securities and fixed asset receivables | | | 185.00 | |
GP Total financial income (V) | | | 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 185.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 185.00 | | | 185.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 005.00 | | | 7 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 820.00 | | | -6 820.00 |
| |
| 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 | 10 077.00 | | 32 105.00 | 10 077.00 |
I3 DECREASES Total Financial Fixed Assets | | 21 500.00 | 20 682.00 | |
I4 DECREASES Grand Total | | 21 500.00 | 20 682.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 077.00 | | 32 105.00 | 10 077.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 620.00 | 24 620.00 | | 24 620.00 |
8B Suppliers and Related Accounts | 1 533.00 | 1 533.00 | | 1 533.00 |
UL Receivables related to investments | 16 685.00 | | 16 685.00 | 16 685.00 |
VI Group and Associates | 7 647.00 | 7 647.00 | | 7 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 685.00 | | 16 685.00 | 16 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 801.00 | 33 801.00 | | 33 801.00 |
