| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 794 825.00 | | 794 825.00 | 794 825.00 |
BJ TOTAL (I) | 794 825.00 | | 794 825.00 | 794 825.00 |
BZ Other receivables | 3 875.00 | | 3 875.00 | 3 875.00 |
CF Cash and cash equivalents | 19 985.00 | | 19 985.00 | 19 985.00 |
CJ TOTAL (II) | 23 860.00 | | 23 860.00 | 23 860.00 |
CO Grand total (0 to V) | 818 685.00 | | 818 685.00 | 818 685.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 770 000.00 | | | 770 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 840.00 | | | -5 840.00 |
DK Regulated provisions | 523.00 | | | 523.00 |
DL TOTAL (I) | 764 683.00 | | | 764 683.00 |
DX Trade payables and related accounts | 5 301.00 | | | 5 301.00 |
EA Other liabilities | 48 700.00 | | | 48 700.00 |
EC TOTAL (IV) | 54 001.00 | | | 54 001.00 |
EE Grand total (I to V) | 818 685.00 | | | 818 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 643.00 | |
FX Taxes, duties, and similar payments | | | 673.00 | |
GF Total Operating Expenses (II) | | | 5 316.00 | |
GG - OPERATING RESULT (I - II) | | | -5 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 523.00 | | | 523.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -523.00 | | | -523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 840.00 | | | 5 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 840.00 | | | -5 840.00 |
| |
| 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 | | | 794 825.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 794 825.00 | |
I4 DECREASES Grand Total | | | 794 825.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 794 825.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 523.00 | | |
7C Grand total | | 523.00 | | |
UJ - Exceptional | | 523.00 | | |
| |
| 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 | 5 301.00 | 5 301.00 | | 5 301.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 700.00 | 48 700.00 | | 48 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 875.00 | 3 875.00 | | 3 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 875.00 | 3 875.00 | | 3 875.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 001.00 | 54 001.00 | | 54 001.00 |
