| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 89 129.00 | | 89 129.00 | 89 129.00 |
BJ TOTAL (I) | 89 229.00 | | 89 229.00 | 89 229.00 |
CF Cash and cash equivalents | 14 712.00 | | 14 712.00 | 14 712.00 |
CJ TOTAL (II) | 14 712.00 | | 14 712.00 | 14 712.00 |
CO Grand total (0 to V) | 103 941.00 | | 103 941.00 | 103 941.00 |
CP Shares due in less than one year | 89 129.00 | | | 89 129.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 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 | -22 156.00 | -20 501.00 | | -22 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 567.00 | -1 655.00 | | -2 567.00 |
DL TOTAL (I) | -23 723.00 | -21 156.00 | | -23 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 190.00 | 148 215.00 | | 126 190.00 |
DX Trade payables and related accounts | 1 430.00 | 2 031.00 | | 1 430.00 |
DY Tax and social security liabilities | 45.00 | 234.00 | | 45.00 |
EC TOTAL (IV) | 127 665.00 | 150 480.00 | | 127 665.00 |
EE Grand total (I to V) | 103 941.00 | 129 324.00 | | 103 941.00 |
EG Accrued income and payables due within one year | 127 665.00 | 150 480.00 | | 127 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 145.00 | |
FX Taxes, duties, and similar payments | | | 181.00 | |
GF Total Operating Expenses (II) | | | 2 326.00 | |
GG - OPERATING RESULT (I - II) | | | -2 326.00 | |
GL Other interest and similar income | | | 1 944.00 | |
GP Total financial income (V) | | | 1 944.00 | |
GR Interest and similar expenses | | | 2 186.00 | |
GU Total financial expenses (VI) | | | 2 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 9.00 | | |
HH Total exceptional expenses (VIII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 944.00 | 3 278.00 | | 1 944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 512.00 | 4 933.00 | | 4 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 567.00 | -1 655.00 | | -2 567.00 |
| |
| 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 | 128 919.00 | | | 128 919.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 689.00 | 89 229.00 | |
I4 DECREASES Grand Total | | 39 689.00 | 89 229.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 128 919.00 | | | 128 919.00 |
