| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 600.00 | | 1 600.00 | 1 600.00 |
BZ Other receivables | 6 941.00 | | 6 941.00 | 6 941.00 |
CF Cash and cash equivalents | 904.00 | | 904.00 | 904.00 |
CJ TOTAL (II) | 7 845.00 | | 7 845.00 | 7 845.00 |
CO Grand total (0 to V) | 9 445.00 | | 9 445.00 | 9 445.00 |
CR Shares due in more than one year | 5 350.00 | | | 5 350.00 |
CU Other investments | 1 600.00 | | 1 600.00 | 1 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -5 996.00 | -3 406.00 | | -5 996.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 327.00 | -2 590.00 | | -69 327.00 |
DL TOTAL (I) | -65 323.00 | 4 004.00 | | -65 323.00 |
DP Provisions for Risks | 66 500.00 | | | 66 500.00 |
DR TOTAL (IV) | 66 500.00 | | | 66 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 170.00 | 1 852.00 | | 5 170.00 |
DX Trade payables and related accounts | 2 196.00 | 3 840.00 | | 2 196.00 |
EA Other liabilities | 902.00 | | | 902.00 |
EC TOTAL (IV) | 8 268.00 | 5 692.00 | | 8 268.00 |
EE Grand total (I to V) | 9 445.00 | 9 696.00 | | 9 445.00 |
EG Accrued income and payables due within one year | 2 197.00 | 3 841.00 | | 2 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 827.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 66 500.00 | |
GF Total Operating Expenses (II) | | | 69 328.00 | |
GG - OPERATING RESULT (I - II) | | | -69 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 328.00 | 2 590.00 | | 69 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 327.00 | -2 590.00 | | -69 327.00 |
| |
| 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 | 1 600.00 | | | 1 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 600.00 | |
I4 DECREASES Grand Total | | | 1 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 600.00 | | | 1 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 66 500.00 | | |
7C Grand total | | 66 500.00 | | |
UE of which provisions and reversals: - Operating | | 66 500.00 | | |
| |
| 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 | 2 196.00 | 2 196.00 | | 2 196.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 072.00 | 1.00 | 6 071.00 | 6 072.00 |
UX Other trade receivables | 6 941.00 | 1 591.00 | 5 350.00 | 6 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 941.00 | 1 591.00 | 5 350.00 | 6 941.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 268.00 | 2 197.00 | 6 071.00 | 8 268.00 |
