| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 55 290.00 | | 55 290.00 | 55 290.00 |
BJ TOTAL (I) | 3 905 290.00 | | 3 905 290.00 | 3 905 290.00 |
CF Cash and cash equivalents | 3 298.00 | | 3 298.00 | 3 298.00 |
CJ TOTAL (II) | 3 298.00 | | 3 298.00 | 3 298.00 |
CO Grand total (0 to V) | 3 908 588.00 | | 3 908 588.00 | 3 908 588.00 |
CU Other investments | 3 850 000.00 | | 3 850 000.00 | 3 850 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 161 000.00 | | | 3 161 000.00 |
DB Share, merger, contribution premiums, etc. | 10 764.00 | | | 10 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 346.00 | | | -36 346.00 |
DL TOTAL (I) | 3 135 418.00 | | | 3 135 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 724 110.00 | | | 724 110.00 |
DX Trade payables and related accounts | 49 060.00 | | | 49 060.00 |
EC TOTAL (IV) | 773 170.00 | | | 773 170.00 |
EE Grand total (I to V) | 3 908 588.00 | | | 3 908 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 503.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 41 578.00 | |
GG - OPERATING RESULT (I - II) | | | -41 578.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 340.00 | |
GP Total financial income (V) | | | 5 340.00 | |
GR Interest and similar expenses | | | 109.00 | |
GU Total financial expenses (VI) | | | 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 340.00 | | | 5 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 687.00 | | | 41 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 346.00 | | | -36 346.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 724.00 | 724.00 | | 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 724.00 | 724.00 | | 724.00 |