| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 924 680.00 | | 1 924 680.00 | 1 924 680.00 |
BJ TOTAL (I) | 1 925 670.00 | | 1 925 670.00 | 1 925 670.00 |
CF Cash and cash equivalents | 4 579.00 | | 4 579.00 | 4 579.00 |
CJ TOTAL (II) | 4 579.00 | | 4 579.00 | 4 579.00 |
CO Grand total (0 to V) | 1 930 249.00 | | 1 930 249.00 | 1 930 249.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -78 030.00 | -73 864.00 | | -78 030.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 045.00 | -4 166.00 | | -4 045.00 |
DL TOTAL (I) | -42 075.00 | -38 031.00 | | -42 075.00 |
DU Loans and Debts from Credit Institutions (3) | 120.00 | 120.00 | | 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 970 404.00 | 1 970 404.00 | | 1 970 404.00 |
DX Trade payables and related accounts | 1 800.00 | 1 680.00 | | 1 800.00 |
EC TOTAL (IV) | 1 972 324.00 | 1 972 204.00 | | 1 972 324.00 |
EE Grand total (I to V) | 1 930 249.00 | 1 934 174.00 | | 1 930 249.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 030.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 106.00 | |
GG - OPERATING RESULT (I - II) | | | -4 106.00 | |
GH Attributed profit or transferred loss (III) | | | 61.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 052.00 | |
GP Total financial income (V) | | | 6 052.00 | |
GR Interest and similar expenses | | | 6 052.00 | |
GU Total financial expenses (VI) | | | 6 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 113.00 | 775.00 | | 6 113.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 158.00 | 4 941.00 | | 10 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 045.00 | -4 166.00 | | -4 045.00 |
| |
| 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 | 1 925 609.00 | | 61.00 | 1 925 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 925 670.00 | |
I4 DECREASES Grand Total | | | 1 925 670.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 925 609.00 | | 61.00 | 1 925 609.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
UL Receivables related to investments | 1 924 680.00 | 1 924 680.00 | | 1 924 680.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 1 970 404.00 | 1 970 404.00 | | 1 970 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 924 680.00 | 1 924 680.00 | | 1 924 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 972 324.00 | 1 972 324.00 | | 1 972 324.00 |
