| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 936.00 | 183.00 | 753.00 | 936.00 |
BJ TOTAL (I) | 200 946.00 | 183.00 | 200 763.00 | 200 946.00 |
BZ Other receivables | 22 000.00 | | 22 000.00 | 22 000.00 |
CF Cash and cash equivalents | 840.00 | | 840.00 | 840.00 |
CJ TOTAL (II) | 22 840.00 | | 22 840.00 | 22 840.00 |
CO Grand total (0 to V) | 223 786.00 | 183.00 | 223 603.00 | 223 786.00 |
CU Other investments | 200 010.00 | | 200 010.00 | 200 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 234.00 | | | -2 234.00 |
DL TOTAL (I) | -1 234.00 | | | -1 234.00 |
DU Loans and Debts from Credit Institutions (3) | 223 001.00 | | | 223 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 936.00 | | | 936.00 |
DX Trade payables and related accounts | 900.00 | | | 900.00 |
EC TOTAL (IV) | 224 838.00 | | | 224 838.00 |
EE Grand total (I to V) | 223 603.00 | | | 223 603.00 |
EG Accrued income and payables due within one year | 224 838.00 | | | 224 838.00 |
EI Including equity loans | 936.00 | | | 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 269.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 183.00 | |
GF Total Operating Expenses (II) | | | 1 452.00 | |
GG - OPERATING RESULT (I - II) | | | -1 452.00 | |
GR Interest and similar expenses | | | 782.00 | |
GU Total financial expenses (VI) | | | 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 234.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 234.00 | | | 2 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 234.00 | | | -2 234.00 |
| |
| 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 | | | 200 946.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 200 010.00 | |
I4 DECREASES Grand Total | | | 200 946.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 936.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 936.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 200 010.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 183.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 183.00 | | |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
VC Group and associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VH Loans with a maturity of more than one year at origin | 223 001.00 | 223 001.00 | | 223 001.00 |
VI Group and Associates | 936.00 | 936.00 | | 936.00 |
VJ Loans taken out during the year | 222 000.00 | | | 222 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 000.00 | 22 000.00 | | 22 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 838.00 | 224 838.00 | | 224 838.00 |
