| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 76 003.00 | 10 000.00 | 66 003.00 | 76 003.00 |
BZ Other receivables | 61 876.00 | 61 876.00 | | 61 876.00 |
CF Cash and cash equivalents | 14 080.00 | | 14 080.00 | 14 080.00 |
CJ TOTAL (II) | 75 956.00 | 61 876.00 | 14 080.00 | 75 956.00 |
CO Grand total (0 to V) | 151 960.00 | 71 876.00 | 80 084.00 | 151 960.00 |
CU Other investments | 76 003.00 | 10 000.00 | 66 003.00 | 76 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 536.00 | 25 536.00 | | 25 536.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -149 355.00 | -74 784.00 | | -149 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 030.00 | -74 570.00 | | -3 030.00 |
DL TOTAL (I) | -126 050.00 | -123 019.00 | | -126 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 467.00 | 222 273.00 | | 204 467.00 |
DX Trade payables and related accounts | 1 518.00 | 1 496.00 | | 1 518.00 |
DY Tax and social security liabilities | 149.00 | | | 149.00 |
EC TOTAL (IV) | 206 134.00 | 223 769.00 | | 206 134.00 |
EE Grand total (I to V) | 80 084.00 | 100 750.00 | | 80 084.00 |
EG Accrued income and payables due within one year | 206 134.00 | 223 769.00 | | 206 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 900.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GF Total Operating Expenses (II) | | | 3 049.00 | |
GG - OPERATING RESULT (I - II) | | | -3 049.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18.00 | 17.00 | | 18.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 048.00 | 74 587.00 | | 3 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 030.00 | -74 570.00 | | -3 030.00 |
| |
| 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 | 75 986.00 | | 16.00 | 75 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 76 003.00 | |
I4 DECREASES Grand Total | | | 76 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 75 986.00 | | 16.00 | 75 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 61 876.00 | | 61 876.00 | 61 876.00 |
6X Other provisions for depreciation | | 61 876.00 | | |
7B Total provisions for depreciation | 71 876.00 | 61 876.00 | 61 876.00 | 71 876.00 |
7C Grand total | 71 876.00 | 61 876.00 | 61 876.00 | 71 876.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 518.00 | 1 518.00 | | 1 518.00 |
VC Group and associates | 61 876.00 | 61 876.00 | | 61 876.00 |
VI Group and Associates | 204 467.00 | 204 467.00 | | 204 467.00 |
VQ Other Taxes, Duties, and Similar Debts | 149.00 | 149.00 | | 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 876.00 | 61 876.00 | | 61 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 134.00 | 206 134.00 | | 206 134.00 |
