| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 335 000.00 | | 335 000.00 | 335 000.00 |
BZ Other receivables | 1 975.00 | | 1 975.00 | 1 975.00 |
CF Cash and cash equivalents | 15 064.00 | | 15 064.00 | 15 064.00 |
CJ TOTAL (II) | 17 038.00 | | 17 038.00 | 17 038.00 |
CO Grand total (0 to V) | 352 038.00 | | 352 038.00 | 352 038.00 |
CU Other investments | 335 000.00 | | 335 000.00 | 335 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 700.00 | 22 700.00 | | 22 700.00 |
DB Share, merger, contribution premiums, etc. | 171 300.00 | 171 300.00 | | 171 300.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 62 037.00 | 76 142.00 | | 62 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 044.00 | -14 105.00 | | -4 044.00 |
DL TOTAL (I) | 253 493.00 | 257 537.00 | | 253 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 351.00 | 133 007.00 | | 97 351.00 |
DX Trade payables and related accounts | 1 176.00 | 2 916.00 | | 1 176.00 |
EA Other liabilities | 18.00 | | | 18.00 |
EC TOTAL (IV) | 98 545.00 | 135 923.00 | | 98 545.00 |
EE Grand total (I to V) | 352 038.00 | 393 460.00 | | 352 038.00 |
EG Accrued income and payables due within one year | 98 545.00 | 135 923.00 | | 98 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 275.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 275.00 | |
GG - OPERATING RESULT (I - II) | | | -3 275.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 75.00 | |
GR Interest and similar expenses | | | 844.00 | |
GU Total financial expenses (VI) | | | 844.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75.00 | 163.00 | | 75.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 119.00 | 14 268.00 | | 4 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 044.00 | -14 105.00 | | -4 044.00 |
| |
| 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 | 335 000.00 | | | 335 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 335 000.00 | |
I4 DECREASES Grand Total | | | 335 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 335 000.00 | | | 335 000.00 |
| |
| 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 | 1 176.00 | 1 176.00 | | 1 176.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97 369.00 | 97 369.00 | | 97 369.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 975.00 | 1 975.00 | | 1 975.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 975.00 | 1 975.00 | | 1 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 545.00 | 98 545.00 | | 98 545.00 |
