| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 278 627.00 | | 278 627.00 | 278 627.00 |
BJ TOTAL (I) | 278 628.00 | | 278 628.00 | 278 628.00 |
CF Cash and cash equivalents | 6 278.00 | | 6 278.00 | 6 278.00 |
CJ TOTAL (II) | 6 278.00 | | 6 278.00 | 6 278.00 |
CO Grand total (0 to V) | 284 907.00 | | 284 907.00 | 284 907.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 257 488.00 | | | 257 488.00 |
DH Retained earnings | -26 713.00 | | | -26 713.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 638.00 | | | -2 638.00 |
DL TOTAL (I) | 228 136.00 | | | 228 136.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | | | 70.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 6 700.00 | | | 6 700.00 |
EA Other liabilities | 50 000.00 | | | 50 000.00 |
EC TOTAL (IV) | 56 771.00 | | | 56 771.00 |
EE Grand total (I to V) | 284 907.00 | | | 284 907.00 |
EG Accrued income and payables due within one year | 56 771.00 | | | 56 771.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 70.00 | | | 70.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 316.00 | |
FR Total operating income (I) | | | 316.00 | |
FW Other purchases and external expenses | | | 5 090.00 | |
GF Total Operating Expenses (II) | | | 5 090.00 | |
GG - OPERATING RESULT (I - II) | | | -4 773.00 | |
GK Income from other securities and fixed asset receivables | | | 4 635.00 | |
GP Total financial income (V) | | | 4 635.00 | |
GR Interest and similar expenses | | | 2 500.00 | |
GU Total financial expenses (VI) | | | 2 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 951.00 | | | 4 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 590.00 | | | 7 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 638.00 | | | -2 638.00 |
| |
| 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 | 281 674.00 | | | 281 674.00 |
I3 DECREASES Total Financial Fixed Assets | | | 278 629.00 | |
I4 DECREASES Grand Total | | | 278 629.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 281 674.00 | | | 281 674.00 |
| |
| 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 | 6 700.00 | 6 700.00 | | 6 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 001.00 | 50 001.00 | | 50 001.00 |
UL Receivables related to investments | 278 628.00 | | | 278 628.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 278 628.00 | | 278 628.00 | 278 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 771.00 | 56 771.00 | | 56 771.00 |
