| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 577 903.00 | | 577 903.00 | 577 903.00 |
BZ Other receivables | 157 333.00 | | 157 333.00 | 157 333.00 |
CF Cash and cash equivalents | 1 334.00 | | 1 334.00 | 1 334.00 |
CJ TOTAL (II) | 158 667.00 | | 158 667.00 | 158 667.00 |
CO Grand total (0 to V) | 736 570.00 | | 736 570.00 | 736 570.00 |
CP Shares due in less than one year | 100 000.00 | | | 100 000.00 |
CU Other investments | 477 903.00 | | 477 903.00 | 477 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 292 185.00 | 292 185.00 | | 292 185.00 |
DH Retained earnings | -2 493.00 | -1 299.00 | | -2 493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -913.00 | -1 193.00 | | -913.00 |
DL TOTAL (I) | 294 279.00 | 295 192.00 | | 294 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 442 291.00 | 342 291.00 | | 442 291.00 |
EC TOTAL (IV) | 442 291.00 | 342 291.00 | | 442 291.00 |
EE Grand total (I to V) | 736 570.00 | 637 483.00 | | 736 570.00 |
EG Accrued income and payables due within one year | 442 291.00 | 342 291.00 | | 442 291.00 |
EI Including equity loans | 442 291.00 | | | 442 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 913.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 913.00 | |
GG - OPERATING RESULT (I - II) | | | -913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 913.00 | 1 193.00 | | 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -913.00 | -1 193.00 | | -913.00 |
| |
| 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 | 477 903.00 | | 100 000.00 | 477 903.00 |
I3 DECREASES Total Financial Fixed Assets | | | 577 903.00 | |
I4 DECREASES Grand Total | | | 577 903.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 477 903.00 | | 100 000.00 | 477 903.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 100 000.00 | 100 000.00 | | 100 000.00 |
VI Group and Associates | 442 291.00 | 442 291.00 | | 442 291.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157 333.00 | 157 333.00 | | 157 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 257 333.00 | 257 333.00 | | 257 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 442 291.00 | 442 291.00 | | 442 291.00 |
