| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 718 484.00 | | 2 718 484.00 | 2 718 484.00 |
BJ TOTAL (I) | 2 718 484.00 | | 2 718 484.00 | 2 718 484.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 253 980.00 | | 253 980.00 | 253 980.00 |
CJ TOTAL (II) | 253 980.00 | | 253 980.00 | 253 980.00 |
CO Grand total (0 to V) | 2 972 464.00 | | 2 972 464.00 | 2 972 464.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 010 000.00 | 3 010 000.00 | | 3 010 000.00 |
DH Retained earnings | -35 928.00 | -37 079.00 | | -35 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 918.00 | 1 151.00 | | -11 918.00 |
DL TOTAL (I) | 2 962 155.00 | 2 974 072.00 | | 2 962 155.00 |
DX Trade payables and related accounts | 10 310.00 | 7 928.00 | | 10 310.00 |
EC TOTAL (IV) | 10 310.00 | 7 928.00 | | 10 310.00 |
EE Grand total (I to V) | 2 972 464.00 | 2 982 000.00 | | 2 972 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 147.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 312.00 | |
GG - OPERATING RESULT (I - II) | | | -33 312.00 | |
GP Total financial income (V) | | | 21 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 70.00 | | | 70.00 |
HH Total exceptional expenses (VIII) | 70.00 | | | 70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 465.00 | 31 071.00 | | 21 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 383.00 | 29 920.00 | | 33 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 918.00 | 1 151.00 | | -11 918.00 |
| |
| 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 | 1 954 909.00 | | 763 645.00 | 1 954 909.00 |
I3 DECREASES Total Financial Fixed Assets | | 70.00 | 2 718 484.00 | |
I4 DECREASES Grand Total | | 70.00 | 2 718 484.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 954 909.00 | | 763 645.00 | 1 954 909.00 |
| |
| 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 | 10 310.00 | 10 310.00 | | 10 310.00 |
UL Receivables related to investments | 2 714 817.00 | 1 724 817.00 | 990 000.00 | 2 714 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 714 817.00 | 1 724 817.00 | 990 000.00 | 2 714 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 310.00 | 10 310.00 | | 10 310.00 |
