| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 54 089.00 | | 54 089.00 | 54 089.00 |
BJ TOTAL (I) | 1 054 089.00 | | 1 054 089.00 | 1 054 089.00 |
CF Cash and cash equivalents | 4 087.00 | | 4 087.00 | 4 087.00 |
CJ TOTAL (II) | 4 087.00 | | 4 087.00 | 4 087.00 |
CO Grand total (0 to V) | 1 058 176.00 | | 1 058 176.00 | 1 058 176.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 1 019 473.00 | | | 1 019 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 073.00 | | | -8 073.00 |
DL TOTAL (I) | 1 041 400.00 | | | 1 041 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 211.00 | | | 12 211.00 |
DX Trade payables and related accounts | 4 520.00 | | | 4 520.00 |
DY Tax and social security liabilities | 45.00 | | | 45.00 |
EC TOTAL (IV) | 16 776.00 | | | 16 776.00 |
EE Grand total (I to V) | 1 058 176.00 | | | 1 058 176.00 |
EG Accrued income and payables due within one year | 16 776.00 | | | 16 776.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 243.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 7 318.00 | |
GG - OPERATING RESULT (I - II) | | | -7 318.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 050.00 | |
GP Total financial income (V) | | | 3 050.00 | |
GR Interest and similar expenses | | | 3 805.00 | |
GU Total financial expenses (VI) | | | 3 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 050.00 | | | 3 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 123.00 | | | 11 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 073.00 | | | -8 073.00 |
| |
| 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 | 1 220 226.00 | | 7 528.00 | 1 220 226.00 |
I3 DECREASES Total Financial Fixed Assets | | 173 666.00 | 1 054 088.00 | |
I4 DECREASES Grand Total | | 173 666.00 | 1 054 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 220 226.00 | | 7 528.00 | 1 220 226.00 |
| |
| 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 | 4 520.00 | 4 520.00 | | 4 520.00 |
VI Group and Associates | 12 210.00 | 12 210.00 | | 12 210.00 |
VK Loans repaid during the year | 162 633.00 | | | 162 633.00 |
VQ Other Taxes, Duties, and Similar Debts | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 088.00 | 54 088.00 | | 54 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 775.00 | 16 775.00 | | 16 775.00 |
