| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 281 163.00 | | 281 163.00 | 281 163.00 |
BJ TOTAL (I) | 303 663.00 | | 303 663.00 | 303 663.00 |
BX Customers and related accounts | 3 565.00 | | 3 565.00 | 3 565.00 |
CF Cash and cash equivalents | 72.00 | | 72.00 | 72.00 |
CJ TOTAL (II) | 3 637.00 | | 3 637.00 | 3 637.00 |
CO Grand total (0 to V) | 307 300.00 | | 307 300.00 | 307 300.00 |
CU Other investments | 22 500.00 | | 22 500.00 | 22 500.00 |
| |
| 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 |
DH Retained earnings | -7 054.00 | | | -7 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 060.00 | -7 054.00 | | -12 060.00 |
DL TOTAL (I) | -18 114.00 | -6 054.00 | | -18 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 304 385.00 | 300 338.00 | | 304 385.00 |
DX Trade payables and related accounts | 21 029.00 | 9 955.00 | | 21 029.00 |
EC TOTAL (IV) | 325 414.00 | 310 293.00 | | 325 414.00 |
EE Grand total (I to V) | 307 300.00 | 304 239.00 | | 307 300.00 |
EG Accrued income and payables due within one year | 325 414.00 | 310 293.00 | | 325 414.00 |
EI Including equity loans | 304 385.00 | | | 304 385.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 228.00 | |
FX Taxes, duties, and similar payments | | | 1 433.00 | |
GF Total Operating Expenses (II) | | | 11 660.00 | |
GG - OPERATING RESULT (I - II) | | | -11 660.00 | |
GK Income from other securities and fixed asset receivables | | | 3 663.00 | |
GP Total financial income (V) | | | 3 663.00 | |
GR Interest and similar expenses | | | 4 063.00 | |
GU Total financial expenses (VI) | | | 4 063.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 663.00 | 3 565.00 | | 3 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 723.00 | 10 619.00 | | 15 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 060.00 | -7 054.00 | | -12 060.00 |
| |
| 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 | 303 565.00 | | 3 663.00 | 303 565.00 |
I3 DECREASES Total Financial Fixed Assets | 3 565.00 | | 303 663.00 | 3 565.00 |
I4 DECREASES Grand Total | 3 565.00 | | 303 663.00 | 3 565.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 303 565.00 | | 3 663.00 | 303 565.00 |
| |
| 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 | 21 029.00 | 21 029.00 | | 21 029.00 |
UL Receivables related to investments | 281 163.00 | 281 163.00 | | 281 163.00 |
UX Other trade receivables | 3 565.00 | 3 565.00 | | 3 565.00 |
VI Group and Associates | 304 385.00 | 304 385.00 | | 304 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 728.00 | 284 728.00 | | 284 728.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 325 414.00 | 325 414.00 | | 325 414.00 |
