| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 190.00 | 4 190.00 | | 4 190.00 |
BB Receivables related to investments | 540 703.00 | | 540 703.00 | 540 703.00 |
BJ TOTAL (I) | 564 894.00 | 4 190.00 | 560 703.00 | 564 894.00 |
BZ Other receivables | 25 532.00 | | 25 532.00 | 25 532.00 |
CF Cash and cash equivalents | 5 928.00 | | 5 928.00 | 5 928.00 |
CJ TOTAL (II) | 31 460.00 | | 31 460.00 | 31 460.00 |
CO Grand total (0 to V) | 596 354.00 | 4 190.00 | 592 163.00 | 596 354.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 825 000.00 | | | 825 000.00 |
DH Retained earnings | -269 583.00 | | | -269 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 929.00 | | | -4 929.00 |
DL TOTAL (I) | 550 486.00 | | | 550 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 398.00 | | | 23 398.00 |
DX Trade payables and related accounts | 18 278.00 | | | 18 278.00 |
EC TOTAL (IV) | 41 676.00 | | | 41 676.00 |
EE Grand total (I to V) | 592 163.00 | | | 592 163.00 |
EG Accrued income and payables due within one year | 41 676.00 | | | 41 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 310.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 1 838.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 205.00 | |
GE Other Expenses | | | 481.00 | |
GF Total Operating Expenses (II) | | | 4 938.00 | |
GG - OPERATING RESULT (I - II) | | | -4 938.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 838.00 | | | 1 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8.00 | | | 8.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 938.00 | | | 4 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 929.00 | | | -4 929.00 |
| |
| 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 | 567 294.00 | | | 567 294.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560 703.00 | |
I4 DECREASES Grand Total | | | 564 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 191.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 191.00 | | | 4 191.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 563 103.00 | | | 563 103.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 986.00 | 205.00 | | 3 986.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 986.00 | 205.00 | | 3 986.00 |
| |
| 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 | 18 278.00 | 18 278.00 | | 18 278.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 399.00 | 23 399.00 | | 23 399.00 |
UL Receivables related to investments | 540 703.00 | | | 540 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 566 235.00 | 25 532.00 | 540 703.00 | 566 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 677.00 | 41 677.00 | | 41 677.00 |
