| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 59 789.00 | 49 999.00 | 9 790.00 | 59 789.00 |
BZ Other receivables | 39 080.00 | | 39 080.00 | 39 080.00 |
CF Cash and cash equivalents | 15 786.00 | | 15 786.00 | 15 786.00 |
CJ TOTAL (II) | 54 866.00 | | 54 866.00 | 54 866.00 |
CO Grand total (0 to V) | 114 655.00 | 49 999.00 | 64 656.00 | 114 655.00 |
CU Other investments | 59 789.00 | 49 999.00 | 9 790.00 | 59 789.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DK Regulated provisions | 760.00 | | | 760.00 |
DL TOTAL (I) | 1 760.00 | 1 000.00 | | 1 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 479.00 | 110 257.00 | | 61 479.00 |
DX Trade payables and related accounts | 1 417.00 | 1 381.00 | | 1 417.00 |
EC TOTAL (IV) | 62 896.00 | 111 637.00 | | 62 896.00 |
EE Grand total (I to V) | 64 656.00 | 112 637.00 | | 64 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 533.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
GF Total Operating Expenses (II) | | | 2 980.00 | |
GG - OPERATING RESULT (I - II) | | | -2 980.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 500.00 | |
GL Other interest and similar income | | | 462.00 | |
GP Total financial income (V) | | | 4 962.00 | |
GQ Financial allocations to depreciation and provisions | | | 49 999.00 | |
GU Total financial expenses (VI) | | | 49 999.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 745.00 | | |
HB Exceptional income from capital transactions | 48 777.00 | | | 48 777.00 |
HD Total exceptional income (VII) | 48 777.00 | 745.00 | | 48 777.00 |
HF Exceptional expenses on capital transactions | | 4 505.00 | | |
HG Exceptional depreciation and provisions | 760.00 | | | 760.00 |
HH Total exceptional expenses (VIII) | 760.00 | 4 505.00 | | 760.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 48 017.00 | -3 761.00 | | 48 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 739.00 | 7 843.00 | | 53 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 739.00 | 7 843.00 | | 53 739.00 |
| |
| 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 | 54 499.00 | | 5 290.00 | 54 499.00 |
I3 DECREASES Total Financial Fixed Assets | | | 59 789.00 | |
I4 DECREASES Grand Total | | | 59 789.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 499.00 | | 5 290.00 | 54 499.00 |
| |
| 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 | 1 417.00 | 1 417.00 | | 1 417.00 |
VC Group and associates | 39 080.00 | 39 080.00 | | 39 080.00 |
VI Group and Associates | 61 479.00 | 61 479.00 | | 61 479.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 080.00 | 39 080.00 | | 39 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 896.00 | 62 896.00 | | 62 896.00 |
