| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 770.00 | | 22 770.00 | 22 770.00 |
BJ TOTAL (I) | 71 658.00 | | 71 658.00 | 71 658.00 |
BZ Other receivables | 910.00 | | 910.00 | 910.00 |
CF Cash and cash equivalents | 454.00 | | 454.00 | 454.00 |
CJ TOTAL (II) | 1 364.00 | | 1 364.00 | 1 364.00 |
CO Grand total (0 to V) | 73 023.00 | | 73 023.00 | 73 023.00 |
CU Other investments | 48 888.00 | | 48 888.00 | 48 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 51 829.00 | 53 924.00 | | 51 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 075.00 | -2 095.00 | | -3 075.00 |
DL TOTAL (I) | 54 254.00 | 57 329.00 | | 54 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 614.00 | 8 614.00 | | 3 614.00 |
DX Trade payables and related accounts | 13 106.00 | 25 570.00 | | 13 106.00 |
DY Tax and social security liabilities | 2 048.00 | 2 048.00 | | 2 048.00 |
EC TOTAL (IV) | 18 769.00 | 36 232.00 | | 18 769.00 |
EE Grand total (I to V) | 73 023.00 | 93 561.00 | | 73 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 075.00 | |
GF Total Operating Expenses (II) | | | 3 075.00 | |
GG - OPERATING RESULT (I - II) | | | -3 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 075.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 420.00 | | |
HD Total exceptional income (VII) | | 420.00 | | |
HE Exceptional expenses on management operations | | 216.00 | | |
HH Total exceptional expenses (VIII) | | 216.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 204.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 420.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 075.00 | 2 515.00 | | 3 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 075.00 | -2 095.00 | | -3 075.00 |
| |
| 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 | 87 957.00 | | 14 077.00 | 87 957.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 376.00 | 71 658.00 | |
I4 DECREASES Grand Total | | 30 376.00 | 71 658.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 87 957.00 | | 14 077.00 | 87 957.00 |
| |
| 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 | 13 106.00 | 13 106.00 | | 13 106.00 |
8D Social Security and Other Social Organizations | 2 048.00 | 2 048.00 | | 2 048.00 |
UL Receivables related to investments | 22 770.00 | | | 22 770.00 |
VI Group and Associates | 3 614.00 | 3 614.00 | | 3 614.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 910.00 | | | 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 680.00 | 910.00 | 22 770.00 | 23 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 769.00 | 18 769.00 | | 18 769.00 |
