| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 401 304.00 | | 3 401 304.00 | 3 401 304.00 |
BJ TOTAL (I) | 3 401 304.00 | | 3 401 304.00 | 3 401 304.00 |
BZ Other receivables | 346 322.00 | | 346 322.00 | 346 322.00 |
CF Cash and cash equivalents | 7 068.00 | | 7 068.00 | 7 068.00 |
CJ TOTAL (II) | 353 390.00 | | 353 390.00 | 353 390.00 |
CO Grand total (0 to V) | 3 754 694.00 | | 3 754 694.00 | 3 754 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 187 700.00 | 3 187 700.00 | | 3 187 700.00 |
DB Share, merger, contribution premiums, etc. | 23 200.00 | 23 200.00 | | 23 200.00 |
DD Legal reserve (1) | 24 255.00 | | | 24 255.00 |
DG Other reserves | 466 239.00 | | | 466 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 934.00 | 490 494.00 | | -1 934.00 |
DL TOTAL (I) | 3 699 459.00 | 3 701 394.00 | | 3 699 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 404.00 | 190 404.00 | | 53 404.00 |
DX Trade payables and related accounts | 1 776.00 | 6 623.00 | | 1 776.00 |
DY Tax and social security liabilities | 55.00 | 1 005.00 | | 55.00 |
EC TOTAL (IV) | 55 235.00 | 198 032.00 | | 55 235.00 |
EE Grand total (I to V) | 3 754 694.00 | 3 899 425.00 | | 3 754 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 540.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
FY Salaries and Wages | | | -29.00 | |
FZ Social Security Contributions | | | -836.00 | |
GF Total Operating Expenses (II) | | | 1 889.00 | |
GG - OPERATING RESULT (I - II) | | | -1 889.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 45.00 | 134.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -134.00 | | -45.00 |
HK Income tax | | 746.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 512 001.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 934.00 | 21 507.00 | | 1 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 934.00 | 490 494.00 | | -1 934.00 |
| |
| 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 | 3 401 304.00 | | | 3 401 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 401 304.00 | |
I4 DECREASES Grand Total | | | 3 401 304.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 401 304.00 | | | 3 401 304.00 |
| |
| 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 | 1 776.00 | 1 776.00 | | 1 776.00 |
8K Other liabilities (including liabilities related to repo transactions) | 53 404.00 | 53 404.00 | | 53 404.00 |
VP Miscellaneous | 346 322.00 | 346 322.00 | | 346 322.00 |
VQ Other Taxes, Duties, and Similar Debts | 55.00 | 55.00 | | 55.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 346 322.00 | 346 322.00 | | 346 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 235.00 | 55 235.00 | | 55 235.00 |
