| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 083 849.00 | | 2 083 849.00 | 2 083 849.00 |
BZ Other receivables | 859.00 | | 859.00 | 859.00 |
CF Cash and cash equivalents | 1 686.00 | | 1 686.00 | 1 686.00 |
CJ TOTAL (II) | 2 545.00 | | 2 545.00 | 2 545.00 |
CO Grand total (0 to V) | 2 086 394.00 | | 2 086 394.00 | 2 086 394.00 |
CU Other investments | 2 083 849.00 | | 2 083 849.00 | 2 083 849.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 085 000.00 | 2 085 000.00 | | 2 085 000.00 |
DB Share, merger, contribution premiums, etc. | 849.00 | 849.00 | | 849.00 |
DH Retained earnings | -48 931.00 | -43 238.00 | | -48 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 338.00 | -5 694.00 | | -10 338.00 |
DL TOTAL (I) | 2 026 580.00 | 2 036 918.00 | | 2 026 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 214.00 | 43 550.00 | | 53 214.00 |
DX Trade payables and related accounts | 6 600.00 | 6 700.00 | | 6 600.00 |
EC TOTAL (IV) | 59 814.00 | 50 250.00 | | 59 814.00 |
EE Grand total (I to V) | 2 086 394.00 | 2 087 168.00 | | 2 086 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 119.00 | |
FX Taxes, duties, and similar payments | | | 219.00 | |
GF Total Operating Expenses (II) | | | 10 338.00 | |
GG - OPERATING RESULT (I - II) | | | -10 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 338.00 | 5 694.00 | | 10 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 338.00 | -5 694.00 | | -10 338.00 |
| |
| 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 | 2 083 849.00 | | | 2 083 849.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 083 849.00 | |
I4 DECREASES Grand Total | | | 2 083 849.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 083 849.00 | | | 2 083 849.00 |
| |
| 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 | 6 600.00 | 6 600.00 | | 6 600.00 |
VI Group and Associates | 53 214.00 | 53 214.00 | | 53 214.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 859.00 | | | 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 859.00 | 859.00 | | 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 814.00 | 59 814.00 | | 59 814.00 |
