| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 225 000.00 | | 225 000.00 | 225 000.00 |
BD Other fixed assets | 50 008.00 | 50 008.00 | | 50 008.00 |
BJ TOTAL (I) | 1 036 545.00 | 50 008.00 | 986 537.00 | 1 036 545.00 |
BZ Other receivables | 56 859.00 | | 56 859.00 | 56 859.00 |
CF Cash and cash equivalents | 26 275.00 | | 26 275.00 | 26 275.00 |
CJ TOTAL (II) | 83 134.00 | | 83 134.00 | 83 134.00 |
CO Grand total (0 to V) | 1 119 680.00 | 50 008.00 | 1 069 672.00 | 1 119 680.00 |
CU Other investments | 761 537.00 | | 761 537.00 | 761 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 252.00 | | | 1 252.00 |
DB Share, merger, contribution premiums, etc. | 24 948.00 | | | 24 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -213 036.00 | | | -213 036.00 |
DL TOTAL (I) | -186 836.00 | | | -186 836.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 254 708.00 | | | 1 254 708.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 1 256 508.00 | | | 1 256 508.00 |
EE Grand total (I to V) | 1 069 672.00 | | | 1 069 672.00 |
EG Accrued income and payables due within one year | 1 256 508.00 | | | 1 256 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 301.00 | |
FX Taxes, duties, and similar payments | | | 1 582.00 | |
GF Total Operating Expenses (II) | | | 8 884.00 | |
GG - OPERATING RESULT (I - II) | | | -8 884.00 | |
GQ Financial allocations to depreciation and provisions | | | 50 008.00 | |
GR Interest and similar expenses | | | 24 145.00 | |
GU Total financial expenses (VI) | | | 74 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -83 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 130 000.00 | | | 130 000.00 |
HH Total exceptional expenses (VIII) | 130 000.00 | | | 130 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -129 999.00 | | | -129 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 037.00 | | | 213 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -213 036.00 | | | -213 036.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 1 036 546.00 | |
I4 DECREASES Grand Total | | | 1 036 546.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 254 709.00 | 1 254 709.00 | | 1 254 709.00 |
UL Receivables related to investments | 225 000.00 | | | 225 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 281 860.00 | 56 860.00 | 225 000.00 | 281 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 256 509.00 | 1 256 509.00 | | 1 256 509.00 |
