| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 271 190.00 | | 271 190.00 | 271 190.00 |
BZ Other receivables | 25 384.00 | | 25 384.00 | 25 384.00 |
CF Cash and cash equivalents | 303.00 | | 303.00 | 303.00 |
CJ TOTAL (II) | 25 686.00 | | 25 686.00 | 25 686.00 |
CO Grand total (0 to V) | 296 876.00 | | 296 876.00 | 296 876.00 |
CS Evaluated investments - equity method | 271 190.00 | | 271 190.00 | 271 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 255 200.00 | | | 255 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 533.00 | | | -4 533.00 |
DL TOTAL (I) | 250 667.00 | | | 250 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 909.00 | | | 45 909.00 |
DX Trade payables and related accounts | 300.00 | | | 300.00 |
EC TOTAL (IV) | 46 209.00 | | | 46 209.00 |
EE Grand total (I to V) | 296 876.00 | | | 296 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 152.00 | |
GF Total Operating Expenses (II) | | | 4 152.00 | |
GG - OPERATING RESULT (I - II) | | | -4 152.00 | |
GP Total financial income (V) | | | 555.00 | |
GU Total financial expenses (VI) | | | 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 555.00 | | | 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 088.00 | | | 5 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 533.00 | | | -4 533.00 |
| |
| 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 | | | 271 190.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 271 190.00 | |
I4 DECREASES Grand Total | | | 271 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 271 190.00 | |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 909.00 | 45 909.00 | | 45 909.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 384.00 | 25 384.00 | | 25 384.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 384.00 | 25 384.00 | | 25 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 209.00 | 46 209.00 | | 46 209.00 |
