| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 277 369.00 | | 277 369.00 | 277 369.00 |
BJ TOTAL (I) | 277 369.00 | | 277 369.00 | 277 369.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 296.00 | | 296.00 | 296.00 |
CJ TOTAL (II) | 296.00 | | 296.00 | 296.00 |
CO Grand total (0 to V) | 277 665.00 | | 277 665.00 | 277 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -113 635.00 | -112 244.00 | | -113 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 530.00 | -1 391.00 | | -4 530.00 |
DL TOTAL (I) | -78 165.00 | -73 635.00 | | -78 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 353 590.00 | 349 490.00 | | 353 590.00 |
DX Trade payables and related accounts | 1 536.00 | 1 595.00 | | 1 536.00 |
EA Other liabilities | 704.00 | | | 704.00 |
EC TOTAL (IV) | 355 830.00 | 351 086.00 | | 355 830.00 |
EE Grand total (I to V) | 277 665.00 | 277 451.00 | | 277 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 751.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 3 826.00 | |
GG - OPERATING RESULT (I - II) | | | -3 826.00 | |
GP Total financial income (V) | | | 68 020.00 | |
GU Total financial expenses (VI) | | | 68 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -704.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 530.00 | -1 391.00 | | -4 530.00 |
| |
| 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 | 275 203.00 | | | 275 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 277 369.00 | |
I4 DECREASES Grand Total | | | 277 369.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 275 203.00 | | | 275 203.00 |
| |
| 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 | 1 536.00 | 1 536.00 | | 1 536.00 |
8K Other liabilities (including liabilities related to repo transactions) | 354 294.00 | 354 294.00 | | 354 294.00 |
UL Receivables related to investments | 275 379.00 | | | 275 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 379.00 | | 275 379.00 | 275 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 355 830.00 | 355 830.00 | | 355 830.00 |
