| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 967 692.00 | | 967 692.00 | 967 692.00 |
BJ TOTAL (I) | 1 430 000.00 | | 1 430 000.00 | 1 430 000.00 |
BZ Other receivables | 2 959.00 | | 2 959.00 | 2 959.00 |
CF Cash and cash equivalents | 6 404.00 | | 6 404.00 | 6 404.00 |
CJ TOTAL (II) | 9 362.00 | | 9 362.00 | 9 362.00 |
CO Grand total (0 to V) | 1 439 362.00 | | 1 439 362.00 | 1 439 362.00 |
CU Other investments | 462 308.00 | | 462 308.00 | 462 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 577 000.00 | | | 577 000.00 |
DH Retained earnings | -7 229.00 | | | -7 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 229.00 | | | -7 229.00 |
DL TOTAL (I) | 569 771.00 | | | 569 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 866 369.00 | | | 866 369.00 |
DX Trade payables and related accounts | 3 222.00 | | | 3 222.00 |
EC TOTAL (IV) | 869 591.00 | | | 869 591.00 |
EE Grand total (I to V) | 1 439 362.00 | | | 1 439 362.00 |
EI Including equity loans | 866 369.00 | | | 866 369.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 36.00 | |
FW Other purchases and external expenses | | | 7 816.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 819.00 | |
GG - OPERATING RESULT (I - II) | | | -7 819.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 959.00 | |
GP Total financial income (V) | | | 2 959.00 | |
GR Interest and similar expenses | | | 2 369.00 | |
GU Total financial expenses (VI) | | | 2 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 959.00 | | | 2 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 188.00 | | | 10 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 229.00 | | | -7 229.00 |
| |
| 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 | | | 1 430 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 430 000.00 | |
I4 DECREASES Grand Total | | | 1 430 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 430 000.00 | |
| |
| 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 | 3 222.00 | 3 222.00 | | 3 222.00 |
UL Receivables related to investments | 967 692.00 | | 967 692.00 | 967 692.00 |
VC Group and associates | 2 959.00 | 2 959.00 | | 2 959.00 |
VI Group and Associates | 866 369.00 | 2 369.00 | 864 000.00 | 866 369.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 970 651.00 | 2 959.00 | 967 692.00 | 970 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 869 591.00 | 5 591.00 | 864 000.00 | 869 591.00 |
