| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 125 106.00 | | 125 106.00 | 125 106.00 |
BB Receivables related to investments | 1 294 800.00 | | 1 294 800.00 | 1 294 800.00 |
BJ TOTAL (I) | 1 419 906.00 | | 1 419 906.00 | 1 419 906.00 |
BZ Other receivables | 2 837.00 | | 2 837.00 | 2 837.00 |
CF Cash and cash equivalents | 716 853.00 | | 716 853.00 | 716 853.00 |
CJ TOTAL (II) | 719 690.00 | | 719 690.00 | 719 690.00 |
CO Grand total (0 to V) | 2 139 596.00 | | 2 139 596.00 | 2 139 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 296 800.00 | 1 296 800.00 | | 1 296 800.00 |
DD Legal reserve (1) | 42 016.00 | 42 017.00 | | 42 016.00 |
DG Other reserves | 794 200.00 | 794 200.00 | | 794 200.00 |
DH Retained earnings | 1 586.00 | 2 025.00 | | 1 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 356.00 | -439.00 | | -2 356.00 |
DL TOTAL (I) | 2 132 246.00 | 2 134 603.00 | | 2 132 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 149.00 | 6 150.00 | | 6 149.00 |
DX Trade payables and related accounts | 1 200.00 | 1 236.00 | | 1 200.00 |
EC TOTAL (IV) | 7 349.00 | 7 386.00 | | 7 349.00 |
EE Grand total (I to V) | 2 139 596.00 | 2 141 989.00 | | 2 139 596.00 |
EG Accrued income and payables due within one year | 7 349.00 | 7 386.00 | | 7 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 412.00 | |
FX Taxes, duties, and similar payments | | | 197.00 | |
GE Other Expenses | | | 652.00 | |
GF Total Operating Expenses (II) | | | 2 261.00 | |
GG - OPERATING RESULT (I - II) | | | -2 261.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 95.00 | |
GU Total financial expenses (VI) | | | 95.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 50 000.00 | | |
HD Total exceptional income (VII) | | 50 000.00 | | |
HF Exceptional expenses on capital transactions | | 48 810.00 | | |
HH Total exceptional expenses (VIII) | | 48 810.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 190.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 51 758.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 356.00 | 52 196.00 | | 2 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 356.00 | -439.00 | | -2 356.00 |
| |
| 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 | 1 419 906.00 | | | 1 419 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 294 800.00 | |
I4 DECREASES Grand Total | | | 1 419 906.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 106.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 106.00 | | | 125 106.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 294 800.00 | | | 1 294 800.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
UL Receivables related to investments | 1 294 800.00 | | 1 294 800.00 | 1 294 800.00 |
VB VAT | 2 837.00 | 2 837.00 | | 2 837.00 |
VI Group and Associates | 6 149.00 | 6 149.00 | | 6 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 297 637.00 | 2 837.00 | 1 294 800.00 | 1 297 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 349.00 | 7 349.00 | | 7 349.00 |
