| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 190.00 | 4 190.00 | | 4 190.00 |
BB Receivables related to investments | 540 703.00 | | 540 703.00 | 540 703.00 |
BJ TOTAL (I) | 564 894.00 | 4 190.00 | 560 703.00 | 564 894.00 |
BZ Other receivables | 25 498.00 | | 25 498.00 | 25 498.00 |
CF Cash and cash equivalents | 2 783.00 | | 2 783.00 | 2 783.00 |
CJ TOTAL (II) | 28 282.00 | | 28 282.00 | 28 282.00 |
CO Grand total (0 to V) | 593 176.00 | 4 190.00 | 588 985.00 | 593 176.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 825 000.00 | | | 825 000.00 |
DH Retained earnings | -274 513.00 | | | -274 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 696.00 | | | -3 696.00 |
DL TOTAL (I) | 546 790.00 | | | 546 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 398.00 | | | 23 398.00 |
DX Trade payables and related accounts | 18 130.00 | | | 18 130.00 |
DY Tax and social security liabilities | 666.00 | | | 666.00 |
EC TOTAL (IV) | 42 195.00 | | | 42 195.00 |
EE Grand total (I to V) | 588 985.00 | | | 588 985.00 |
EG Accrued income and payables due within one year | 42 195.00 | | | 42 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 070.00 | |
FX Taxes, duties, and similar payments | | | 274.00 | |
FY Salaries and Wages | | | 63.00 | |
FZ Social Security Contributions | | | 2 290.00 | |
GF Total Operating Expenses (II) | | | 3 697.00 | |
GG - OPERATING RESULT (I - II) | | | -3 696.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 290.00 | | | 2 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 697.00 | | | 3 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 696.00 | | | -3 696.00 |
| |
| 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 | 564 894.00 | | | 564 894.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560 703.00 | |
I4 DECREASES Grand Total | | | 564 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 191.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 191.00 | | | 4 191.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 560 703.00 | | | 560 703.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 191.00 | | | 4 191.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 191.00 | | | 4 191.00 |
| |
| 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 | 18 131.00 | 18 131.00 | | 18 131.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 399.00 | 23 399.00 | | 23 399.00 |
UL Receivables related to investments | 540 703.00 | | | 540 703.00 |
VP Miscellaneous | 25 499.00 | | | 25 499.00 |
VQ Other Taxes, Duties, and Similar Debts | 666.00 | 666.00 | | 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 566 202.00 | 25 499.00 | 540 703.00 | 566 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 195.00 | 42 195.00 | | 42 195.00 |
