| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 172 514.00 | | 172 514.00 | 172 514.00 |
BJ TOTAL (I) | 370 122.00 | | 370 122.00 | 370 122.00 |
CF Cash and cash equivalents | 95.00 | | 95.00 | 95.00 |
CJ TOTAL (II) | 95.00 | | 95.00 | 95.00 |
CO Grand total (0 to V) | 370 217.00 | | 370 217.00 | 370 217.00 |
CU Other investments | 197 608.00 | | 197 608.00 | 197 608.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 000.00 | | | 36 000.00 |
DD Legal reserve (1) | 3 600.00 | | | 3 600.00 |
DG Other reserves | 78 830.00 | | | 78 830.00 |
DH Retained earnings | -23 908.00 | | | -23 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 404.00 | | | -6 404.00 |
DL TOTAL (I) | 88 117.00 | | | 88 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 282 100.00 | | | 282 100.00 |
EC TOTAL (IV) | 282 100.00 | | | 282 100.00 |
EE Grand total (I to V) | 370 217.00 | | | 370 217.00 |
EG Accrued income and payables due within one year | 282 100.00 | | | 282 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 290.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 3 446.00 | |
GG - OPERATING RESULT (I - II) | | | -3 446.00 | |
GL Other interest and similar income | | | 3 226.00 | |
GP Total financial income (V) | | | 3 226.00 | |
GR Interest and similar expenses | | | 6 184.00 | |
GU Total financial expenses (VI) | | | 6 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 226.00 | | | 3 226.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 630.00 | | | 9 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 404.00 | | | -6 404.00 |
| |
| 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 | 376 307.00 | | | 376 307.00 |
I3 DECREASES Total Financial Fixed Assets | | | 370 123.00 | |
I4 DECREASES Grand Total | | | 370 123.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 376 307.00 | | | 376 307.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 282 100.00 | 282 100.00 | | 282 100.00 |
UL Receivables related to investments | 172 515.00 | | | 172 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 515.00 | | 172 515.00 | 172 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 100.00 | 282 100.00 | | 282 100.00 |
