| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 37 000 000.00 | | 37 000 000.00 | 37 000 000.00 |
CF Cash and cash equivalents | 588.00 | | 588.00 | 588.00 |
CJ TOTAL (II) | 588.00 | | 588.00 | 588.00 |
CO Grand total (0 to V) | 37 000 588.00 | | 37 000 589.00 | 37 000 588.00 |
CU Other investments | 37 000 000.00 | | 37 000 000.00 | 37 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 143.00 | 370 142.00 | | 370 143.00 |
DB Share, merger, contribution premiums, etc. | 36 644 092.00 | 36 644 092.00 | | 36 644 092.00 |
DH Retained earnings | -12 949.00 | | | -12 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 826.00 | -12 949.00 | | -4 826.00 |
DL TOTAL (I) | 36 996 460.00 | 37 001 285.00 | | 36 996 460.00 |
DU Loans and Debts from Credit Institutions (3) | 529.00 | 173.00 | | 529.00 |
DX Trade payables and related accounts | 3 600.00 | 4 073.00 | | 3 600.00 |
EC TOTAL (IV) | 4 129.00 | 4 246.00 | | 4 129.00 |
EE Grand total (I to V) | 37 000 588.00 | 37 005 531.00 | | 37 000 588.00 |
EG Accrued income and payables due within one year | 4 129.00 | 4 246.00 | | 4 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 640.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 95.00 | |
GF Total Operating Expenses (II) | | | 4 810.00 | |
GG - OPERATING RESULT (I - II) | | | -4 810.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 826.00 | 12 950.00 | | 4 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 826.00 | -12 949.00 | | -4 826.00 |
| |
| 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 | 37 000 000.00 | | | 37 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 000 000.00 | |
I4 DECREASES Grand Total | | | 37 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 000 000.00 | | | 37 000 000.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
VG Loans with a maturity of up to one year at origin | 529.00 | 529.00 | | 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 129.00 | 4 129.00 | | 4 129.00 |
