| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 577 521.00 | | 577 521.00 | 577 521.00 |
CF Cash and cash equivalents | 1 085.00 | | 1 085.00 | 1 085.00 |
CJ TOTAL (II) | 1 085.00 | | 1 085.00 | 1 085.00 |
CO Grand total (0 to V) | 578 606.00 | | 578 606.00 | 578 606.00 |
CS Evaluated investments - equity method | 577 506.00 | | 577 506.00 | 577 506.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 576 066.00 | | | 576 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 034.00 | | | -3 034.00 |
DK Regulated provisions | 288.00 | | | 288.00 |
DL TOTAL (I) | 573 319.00 | | | 573 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 686.00 | | | 4 686.00 |
DX Trade payables and related accounts | 500.00 | | | 500.00 |
EA Other liabilities | 100.00 | | | 100.00 |
EC TOTAL (IV) | 5 286.00 | | | 5 286.00 |
EE Grand total (I to V) | 578 606.00 | | | 578 606.00 |
EI Including equity loans | 4 686.00 | | | 4 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 681.00 | |
GF Total Operating Expenses (II) | | | 2 681.00 | |
GG - OPERATING RESULT (I - II) | | | -2 681.00 | |
GR Interest and similar expenses | | | 64.00 | |
GU Total financial expenses (VI) | | | 64.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 288.00 | | | 288.00 |
HH Total exceptional expenses (VIII) | 288.00 | | | 288.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -288.00 | | | -288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 034.00 | | | 3 034.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 034.00 | | | -3 034.00 |
| |
| 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 | | | 577 521.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 577 521.00 | |
I4 DECREASES Grand Total | | | 577 521.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 577 521.00 | |
| |
| 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 | 500.00 | 500.00 | | 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VI Group and Associates | 4 686.00 | 4 686.00 | | 4 686.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 287.00 | 5 287.00 | | 5 287.00 |
