| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 208 039.00 | | 208 039.00 | 208 039.00 |
BJ TOTAL (I) | 211 009.00 | | 211 009.00 | 211 009.00 |
CF Cash and cash equivalents | 221.00 | | 221.00 | 221.00 |
CJ TOTAL (II) | 221.00 | | 221.00 | 221.00 |
CO Grand total (0 to V) | 211 230.00 | | 211 230.00 | 211 230.00 |
CU Other investments | 2 970.00 | | 2 970.00 | 2 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 242 600.00 | | | 242 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 524.00 | | | -33 524.00 |
DL TOTAL (I) | 209 076.00 | | | 209 076.00 |
DX Trade payables and related accounts | 2 154.00 | | | 2 154.00 |
EC TOTAL (IV) | 2 154.00 | | | 2 154.00 |
EE Grand total (I to V) | 211 230.00 | | | 211 230.00 |
EG Accrued income and payables due within one year | 2 154.00 | | | 2 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 545.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 7 674.00 | |
GG - OPERATING RESULT (I - II) | | | -7 674.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 454.00 | |
GP Total financial income (V) | | | 3 454.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 454.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 228 296.00 | | | 228 296.00 |
HD Total exceptional income (VII) | 228 296.00 | | | 228 296.00 |
HF Exceptional expenses on capital transactions | 257 600.00 | | | 257 600.00 |
HH Total exceptional expenses (VIII) | 257 600.00 | | | 257 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 304.00 | | | -29 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 231 750.00 | | | 231 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 274.00 | | | 265 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 524.00 | | | -33 524.00 |
| |
| 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 | | | 453 609.00 | |
I3 DECREASES Total Financial Fixed Assets | | 242 600.00 | 211 009.00 | |
I4 DECREASES Grand Total | | 242 600.00 | 211 009.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 453 609.00 | |
| |
| 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 | 2 154.00 | 2 154.00 | | 2 154.00 |
UL Receivables related to investments | 208 039.00 | | | 208 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208 039.00 | | 208 039.00 | 208 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 154.00 | 2 154.00 | | 2 154.00 |
