| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 234 651.00 | | 1 234 651.00 | 1 234 651.00 |
BJ TOTAL (I) | 1 234 651.00 | | 1 234 651.00 | 1 234 651.00 |
BR Intermediate and finished products | 1.00 | | | 1.00 |
CF Cash and cash equivalents | 425.00 | | 425.00 | 425.00 |
CJ TOTAL (II) | 425.00 | | 425.00 | 425.00 |
CO Grand total (0 to V) | 1 235 076.00 | | 1 235 076.00 | 1 235 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 797.00 | | | -17 797.00 |
DL TOTAL (I) | -16 797.00 | | | -16 797.00 |
DU Loans and Debts from Credit Institutions (3) | 1 238 090.00 | | | 1 238 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 183.00 | | | 13 183.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 1 251 873.00 | | | 1 251 873.00 |
EE Grand total (I to V) | 1 235 076.00 | | | 1 235 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
GE Other Expenses | | | 787.00 | |
GF Total Operating Expenses (II) | | | 787.00 | |
GG - OPERATING RESULT (I - II) | | | -787.00 | |
GU Total financial expenses (VI) | | | 17 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 797.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 796.00 | | | 17 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 797.00 | | | -17 797.00 |
| |
| 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 | | 1 234 651.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1 234 651.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 238 090.00 | 3 090.00 | 1 235 000.00 | 1 238 090.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 183.00 | 13 183.00 | | 13 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 251 873.00 | 16 873.00 | 1 235 000.00 | 1 251 873.00 |
