| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 638 292.00 | | 638 292.00 | 638 292.00 |
BJ TOTAL (I) | 659 092.00 | | 659 092.00 | 659 092.00 |
CF Cash and cash equivalents | 3 745.00 | | 3 745.00 | 3 745.00 |
CJ TOTAL (II) | 3 745.00 | | 3 745.00 | 3 745.00 |
CO Grand total (0 to V) | 662 837.00 | | 662 837.00 | 662 837.00 |
CU Other investments | 20 800.00 | | 20 800.00 | 20 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -91 641.00 | | | -91 641.00 |
DL TOTAL (I) | -81 641.00 | | | -81 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 653 428.00 | | | 653 428.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
EA Other liabilities | 88 650.00 | | | 88 650.00 |
EC TOTAL (IV) | 744 478.00 | | | 744 478.00 |
EE Grand total (I to V) | 662 837.00 | | | 662 837.00 |
EI Including equity loans | 653 428.00 | | | 653 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 91 376.00 | |
GF Total Operating Expenses (II) | | | 91 376.00 | |
GG - OPERATING RESULT (I - II) | | | -91 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 233.00 | |
GP Total financial income (V) | | | 5 233.00 | |
GR Interest and similar expenses | | | 5 499.00 | |
GU Total financial expenses (VI) | | | 5 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 233.00 | | | 5 233.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 875.00 | | | 96 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -91 641.00 | | | -91 641.00 |
| |
| 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 | | | 750 828.00 | |
I3 DECREASES Total Financial Fixed Assets | | 91 536.00 | 659 092.00 | |
I4 DECREASES Grand Total | | 91 536.00 | 659 092.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 750 828.00 | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88 650.00 | 88 650.00 | | 88 650.00 |
UL Receivables related to investments | 638 292.00 | | 638 292.00 | 638 292.00 |
VI Group and Associates | 653 428.00 | 653 428.00 | | 653 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 638 292.00 | | 638 292.00 | 638 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 744 478.00 | 744 478.00 | | 744 478.00 |
