| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 970.00 | | 9 970.00 | 9 970.00 |
BJ TOTAL (I) | 105 970.00 | | 105 970.00 | 105 970.00 |
CF Cash and cash equivalents | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 69.00 | | 69.00 | 69.00 |
CO Grand total (0 to V) | 106 039.00 | | 106 039.00 | 106 039.00 |
CU Other investments | 96 000.00 | | 96 000.00 | 96 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 000.00 | | | 112 000.00 |
DH Retained earnings | -12 306.00 | | | -12 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 473.00 | | | -1 473.00 |
DL TOTAL (I) | 98 220.00 | | | 98 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 000.00 | | | 7 000.00 |
DX Trade payables and related accounts | 660.00 | | | 660.00 |
DY Tax and social security liabilities | 159.00 | | | 159.00 |
EC TOTAL (IV) | 7 819.00 | | | 7 819.00 |
EE Grand total (I to V) | 106 039.00 | | | 106 039.00 |
EG Accrued income and payables due within one year | 7 819.00 | | | 7 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 314.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 1 473.00 | |
GG - OPERATING RESULT (I - II) | | | -1 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 473.00 | | | 1 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 473.00 | | | -1 473.00 |
| |
| 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 | 105 970.00 | | | 105 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 105 970.00 | |
I4 DECREASES Grand Total | | | 105 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 105 970.00 | | | 105 970.00 |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 000.00 | 7 000.00 | | 7 000.00 |
UL Receivables related to investments | 9 970.00 | | | 9 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 970.00 | | 9 970.00 | 9 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 819.00 | 7 819.00 | | 7 819.00 |
