| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 325.00 | | 325.00 | 325.00 |
BJ TOTAL (I) | 2 000 325.00 | | 2 000 325.00 | 2 000 325.00 |
BZ Other receivables | 156 005.00 | | 156 005.00 | 156 005.00 |
CF Cash and cash equivalents | 1 914.00 | | 1 914.00 | 1 914.00 |
CJ TOTAL (II) | 157 919.00 | | 157 919.00 | 157 919.00 |
CO Grand total (0 to V) | 2 158 244.00 | | 2 158 244.00 | 2 158 244.00 |
CU Other investments | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -141 639.00 | -135 057.00 | | -141 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 535.00 | -6 582.00 | | -5 535.00 |
DL TOTAL (I) | -146 174.00 | -140 639.00 | | -146 174.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 282 000.00 | 2 282 000.00 | | 2 282 000.00 |
DX Trade payables and related accounts | 1 679.00 | 5 476.00 | | 1 679.00 |
EA Other liabilities | 20 739.00 | 20 739.00 | | 20 739.00 |
EC TOTAL (IV) | 2 304 418.00 | 2 308 216.00 | | 2 304 418.00 |
EE Grand total (I to V) | 2 158 244.00 | 2 167 577.00 | | 2 158 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 459.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 535.00 | |
GG - OPERATING RESULT (I - II) | | | -5 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 67.00 | | |
HH Total exceptional expenses (VIII) | | 67.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -67.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 535.00 | 6 582.00 | | 5 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 535.00 | -6 582.00 | | -5 535.00 |
| |
| 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 | 2 000 325.00 | | | 2 000 325.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000 325.00 | |
I4 DECREASES Grand Total | | | 2 000 325.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000 325.00 | | | 2 000 325.00 |
| |
| 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 | 1 679.00 | 1 679.00 | | 1 679.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 739.00 | 20 739.00 | | 20 739.00 |
UT Other financial assets | 325.00 | | | 325.00 |
VI Group and Associates | 2 282 000.00 | | 2 282 000.00 | 2 282 000.00 |
VM Income taxes | 156 005.00 | | | 156 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 330.00 | 156 005.00 | 325.00 | 156 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 304 418.00 | 22 418.00 | 2 282 000.00 | 2 304 418.00 |
