| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 500 864.00 | | 3 500 864.00 | 3 500 864.00 |
BJ TOTAL (I) | 23 500 864.00 | | 23 500 864.00 | 23 500 864.00 |
CF Cash and cash equivalents | 9 924.00 | | 9 924.00 | 9 924.00 |
CJ TOTAL (II) | 9 924.00 | | 9 924.00 | 9 924.00 |
CO Grand total (0 to V) | 23 510 788.00 | | 23 510 788.00 | 23 510 788.00 |
CU Other investments | 20 000 000.00 | | 20 000 000.00 | 20 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000 000.00 | | | 20 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 592.00 | | | -12 592.00 |
DL TOTAL (I) | 19 987 408.00 | | | 19 987 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 510 864.00 | | | 3 510 864.00 |
DX Trade payables and related accounts | 12 516.00 | | | 12 516.00 |
EC TOTAL (IV) | 3 523 379.00 | | | 3 523 379.00 |
EE Grand total (I to V) | 23 510 788.00 | | | 23 510 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 12 592.00 | |
GF Total Operating Expenses (II) | | | 12 592.00 | |
GG - OPERATING RESULT (I - II) | | | -12 592.00 | |
GL Other interest and similar income | | | 864.00 | |
GP Total financial income (V) | | | 864.00 | |
GR Interest and similar expenses | | | 864.00 | |
GU Total financial expenses (VI) | | | 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 864.00 | | | 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 455.00 | | | 13 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 592.00 | | | -12 592.00 |
| |
| 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 | | | 23 500 864.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 23 500 864.00 | |
I4 DECREASES Grand Total | | | 23 500 864.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 23 500 864.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 510 864.00 | 3 510 864.00 | | 3 510 864.00 |
8B Suppliers and Related Accounts | 12 516.00 | 12 516.00 | | 12 516.00 |
UL Receivables related to investments | 3 500 864.00 | 3 500 864.00 | | 3 500 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 500 864.00 | 3 500 864.00 | | 3 500 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 523 379.00 | 3 523 379.00 | | 3 523 379.00 |
