| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 232.00 | 1 232.00 | | 1 232.00 |
AT Other tangible assets | 3 230.00 | 2 635.00 | 594.00 | 3 230.00 |
BB Receivables related to investments | 160 622.00 | 113 122.00 | 47 499.00 | 160 622.00 |
BJ TOTAL (I) | 166 186.00 | 117 991.00 | 48 194.00 | 166 186.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 262.00 | | 3 262.00 | 3 262.00 |
CJ TOTAL (II) | 3 262.00 | | 3 262.00 | 3 262.00 |
CO Grand total (0 to V) | 169 448.00 | 117 991.00 | 51 457.00 | 169 448.00 |
CU Other investments | 1 100.00 | 1 000.00 | 100.00 | 1 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -2 859.00 | -3 078.00 | | -2 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -115 883.00 | 218.00 | | -115 883.00 |
DL TOTAL (I) | -108 743.00 | 7 140.00 | | -108 743.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 840.00 | 116 840.00 | | 156 840.00 |
DX Trade payables and related accounts | 3 360.00 | 2 280.00 | | 3 360.00 |
EA Other liabilities | | 21.00 | | |
EC TOTAL (IV) | 160 200.00 | 119 142.00 | | 160 200.00 |
EE Grand total (I to V) | 51 457.00 | 126 282.00 | | 51 457.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 572.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 188.00 | |
GF Total Operating Expenses (II) | | | 1 761.00 | |
GG - OPERATING RESULT (I - II) | | | -1 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 114 122.00 | |
GU Total financial expenses (VI) | | | 114 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -115 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 800.00 | | |
HD Total exceptional income (VII) | | 800.00 | | |
HF Exceptional expenses on capital transactions | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 789.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 835.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 883.00 | 1 616.00 | | 115 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -115 883.00 | 218.00 | | -115 883.00 |
| |
| 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 | 118 586.00 | | 47 599.00 | 118 586.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 233.00 | | | 1 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 161 723.00 | |
I4 DECREASES Grand Total | | | 166 186.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 233.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 231.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 231.00 | | | 3 231.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 114 123.00 | | 47 599.00 | 114 123.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 680.00 | 189.00 | | 3 680.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 233.00 | | | 1 233.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 447.00 | 189.00 | | 2 447.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 114 123.00 | | |
7C Grand total | | 114 123.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 114 123.00 | | |
| |
| 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 | 3 360.00 | 3 360.00 | | 3 360.00 |
UL Receivables related to investments | 160 623.00 | | 160 623.00 | 160 623.00 |
VI Group and Associates | 156 841.00 | 156 841.00 | | 156 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 623.00 | | 160 623.00 | 160 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 201.00 | 160 201.00 | | 160 201.00 |
