| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 263 547.00 | | 263 547.00 | 263 547.00 |
CF Cash and cash equivalents | 7 929.00 | | 7 929.00 | 7 929.00 |
CJ TOTAL (II) | 271 476.00 | | 271 476.00 | 271 476.00 |
CO Grand total (0 to V) | 272 476.00 | | 272 476.00 | 272 476.00 |
CR Shares due in more than one year | 263 547.00 | | | 263 547.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 3 039.00 | | | 3 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 403.00 | | | 3 403.00 |
DL TOTAL (I) | 7 542.00 | | | 7 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247 486.00 | | | 247 486.00 |
DX Trade payables and related accounts | 820.00 | | | 820.00 |
DY Tax and social security liabilities | 4 939.00 | | | 4 939.00 |
EA Other liabilities | 11 688.00 | | | 11 688.00 |
EC TOTAL (IV) | 264 934.00 | | | 264 934.00 |
EE Grand total (I to V) | 272 476.00 | | | 272 476.00 |
EG Accrued income and payables due within one year | 264 934.00 | | | 264 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 80 112.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 80 268.00 | |
GG - OPERATING RESULT (I - II) | | | -80 268.00 | |
GL Other interest and similar income | | | 58 887.00 | |
GP Total financial income (V) | | | 58 887.00 | |
GR Interest and similar expenses | | | 4 538.00 | |
GU Total financial expenses (VI) | | | 4 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -29 323.00 | | | -29 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 887.00 | | | 58 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 483.00 | | | 55 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 403.00 | | | 3 403.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 247 487.00 | 247 487.00 | | 247 487.00 |
8B Suppliers and Related Accounts | 820.00 | 820.00 | | 820.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 689.00 | 11 689.00 | | 11 689.00 |
VP Miscellaneous | 263 547.00 | | | 263 547.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 939.00 | 4 939.00 | | 4 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 547.00 | | 263 547.00 | 263 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 935.00 | 264 935.00 | | 264 935.00 |
