| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 464 859.00 | | 464 859.00 | 464 859.00 |
BZ Other receivables | 17 590.00 | | 17 590.00 | 17 590.00 |
CF Cash and cash equivalents | 1 498.00 | | 1 498.00 | 1 498.00 |
CJ TOTAL (II) | 19 089.00 | | 19 089.00 | 19 089.00 |
CO Grand total (0 to V) | 483 948.00 | | 483 948.00 | 483 948.00 |
CS Evaluated investments - equity method | 464 859.00 | | 464 859.00 | 464 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 460 000.00 | | | 460 000.00 |
DH Retained earnings | -5 730.00 | | | -5 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 475.00 | | | -4 475.00 |
DL TOTAL (I) | 449 793.00 | | | 449 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 305.00 | | | 21 305.00 |
DX Trade payables and related accounts | 484.00 | | | 484.00 |
DY Tax and social security liabilities | 4 345.00 | | | 4 345.00 |
EA Other liabilities | 8 019.00 | | | 8 019.00 |
EC TOTAL (IV) | 34 154.00 | | | 34 154.00 |
EE Grand total (I to V) | 483 948.00 | | | 483 948.00 |
EG Accrued income and payables due within one year | 34 154.00 | | | 34 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 235.00 | |
GF Total Operating Expenses (II) | | | 2 235.00 | |
GG - OPERATING RESULT (I - II) | | | -2 235.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 239.00 | | | 2 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 475.00 | | | 4 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 475.00 | | | -4 475.00 |
| |
| 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 | 464 859.00 | | | 464 859.00 |
I3 DECREASES Total Financial Fixed Assets | | | 464 859.00 | |
I4 DECREASES Grand Total | | | 464 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 464 859.00 | | | 464 859.00 |
| |
| 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 | 484.00 | 484.00 | | 484.00 |
8E Income Taxes | 4 345.00 | 4 345.00 | | 4 345.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 019.00 | 8 019.00 | | 8 019.00 |
VI Group and Associates | 21 305.00 | 21 305.00 | | 21 305.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 590.00 | | | 17 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 590.00 | 17 590.00 | | 17 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 154.00 | 34 154.00 | | 34 154.00 |
