| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 163 534.00 | | 163 534.00 | 163 534.00 |
BJ TOTAL (I) | 190 384.00 | | 190 384.00 | 190 384.00 |
BX Customers and related accounts | 11 689.00 | | 11 689.00 | 11 689.00 |
BZ Other receivables | 2 529.00 | | 2 529.00 | 2 529.00 |
CF Cash and cash equivalents | 24 514.00 | | 24 514.00 | 24 514.00 |
CJ TOTAL (II) | 38 732.00 | | 38 732.00 | 38 732.00 |
CO Grand total (0 to V) | 229 116.00 | | 229 116.00 | 229 116.00 |
CU Other investments | 26 850.00 | | 26 850.00 | 26 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 864.00 | | | -4 864.00 |
DL TOTAL (I) | 15 136.00 | | | 15 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 488.00 | | | 126 488.00 |
DX Trade payables and related accounts | 2 160.00 | | | 2 160.00 |
DY Tax and social security liabilities | 1 948.00 | | | 1 948.00 |
EA Other liabilities | 83 384.00 | | | 83 384.00 |
EC TOTAL (IV) | 213 980.00 | | | 213 980.00 |
EE Grand total (I to V) | 229 116.00 | | | 229 116.00 |
EG Accrued income and payables due within one year | 213 980.00 | | | 213 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 741.00 | | 9 741.00 | 9 741.00 |
FJ Net sales | 9 741.00 | | 9 741.00 | 9 741.00 |
FR Total operating income (I) | | | 9 741.00 | |
FW Other purchases and external expenses | | | 14 707.00 | |
GF Total Operating Expenses (II) | | | 14 707.00 | |
GG - OPERATING RESULT (I - II) | | | -4 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 818.00 | |
GP Total financial income (V) | | | 818.00 | |
GR Interest and similar expenses | | | 716.00 | |
GU Total financial expenses (VI) | | | 716.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 864.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 559.00 | | | 10 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 423.00 | | | 15 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 864.00 | | | -4 864.00 |
| |
| 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 | | | 190 384.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 190 384.00 | |
I4 DECREASES Grand Total | | | 190 384.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 190 384.00 | |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 384.00 | 83 384.00 | | 83 384.00 |
UL Receivables related to investments | 163 534.00 | 163 534.00 | | 163 534.00 |
UX Other trade receivables | 11 689.00 | 11 689.00 | | 11 689.00 |
VB VAT | 2 529.00 | 2 529.00 | | 2 529.00 |
VI Group and Associates | 126 488.00 | 126 488.00 | | 126 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 752.00 | 177 752.00 | | 177 752.00 |
VW VAT | 1 948.00 | 1 948.00 | | 1 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 980.00 | 213 980.00 | | 213 980.00 |
