| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 36 998.00 | | 36 998.00 | 36 998.00 |
BJ TOTAL (I) | 36 998.00 | | 36 998.00 | 36 998.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 2 354.00 | | 2 354.00 | 2 354.00 |
CJ TOTAL (II) | 2 404.00 | | 2 404.00 | 2 404.00 |
CO Grand total (0 to V) | 39 402.00 | | 39 402.00 | 39 402.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -10 912.00 | -4 416.00 | | -10 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 417.00 | -6 496.00 | | -5 417.00 |
DL TOTAL (I) | -11 329.00 | -5 912.00 | | -11 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 500.00 | 42 000.00 | | 47 500.00 |
DX Trade payables and related accounts | 3 194.00 | 4 394.00 | | 3 194.00 |
DY Tax and social security liabilities | 38.00 | 38.00 | | 38.00 |
EC TOTAL (IV) | 50 732.00 | 46 432.00 | | 50 732.00 |
EE Grand total (I to V) | 39 402.00 | 40 519.00 | | 39 402.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 343.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 5 418.00 | |
GG - OPERATING RESULT (I - II) | | | -5 418.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 418.00 | 6 497.00 | | 5 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 417.00 | -6 496.00 | | -5 417.00 |
| |
| 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 | 36 998.00 | | | 36 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 998.00 | |
I4 DECREASES Grand Total | | | 36 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 998.00 | | | 36 998.00 |
| |
| 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 | 3 194.00 | 3 194.00 | | 3 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 500.00 | | 47 500.00 | 47 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 732.00 | 3 232.00 | 47 500.00 | 50 732.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
