| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 299.00 | | 150 299.00 | 150 299.00 |
BJ TOTAL (I) | 1 123 593.00 | | 1 123 593.00 | 1 123 593.00 |
BZ Other receivables | 241.00 | | 241.00 | 241.00 |
CF Cash and cash equivalents | 24 794.00 | | 24 794.00 | 24 794.00 |
CJ TOTAL (II) | 25 035.00 | | 25 035.00 | 25 035.00 |
CO Grand total (0 to V) | 1 148 628.00 | | 1 148 628.00 | 1 148 628.00 |
CU Other investments | 973 294.00 | | 973 294.00 | 973 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 200.00 | | | 95 200.00 |
DD Legal reserve (1) | 9 520.00 | | | 9 520.00 |
DG Other reserves | 910 647.00 | | | 910 647.00 |
DH Retained earnings | -4 426.00 | | | -4 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 901.00 | | | -3 901.00 |
DL TOTAL (I) | 1 007 040.00 | | | 1 007 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 740.00 | | | 132 740.00 |
DX Trade payables and related accounts | 8 848.00 | | | 8 848.00 |
EC TOTAL (IV) | 141 588.00 | | | 141 588.00 |
EE Grand total (I to V) | 1 148 628.00 | | | 1 148 628.00 |
EG Accrued income and payables due within one year | 141 588.00 | | | 141 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 304.00 | |
FR Total operating income (I) | | | 304.00 | |
FW Other purchases and external expenses | | | 6 070.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 6 082.00 | |
GG - OPERATING RESULT (I - II) | | | -5 778.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 948.00 | |
GP Total financial income (V) | | | 1 948.00 | |
GR Interest and similar expenses | | | 1 588.00 | |
GU Total financial expenses (VI) | | | 1 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 517.00 | | | -1 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 252.00 | | | 2 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 153.00 | | | 6 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 901.00 | | | -3 901.00 |
| |
| 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 | 132 740.00 | 132 740.00 | | 132 740.00 |
8B Suppliers and Related Accounts | 8 848.00 | 8 848.00 | | 8 848.00 |
UT Other financial assets | 150 299.00 | 150 299.00 | | 150 299.00 |
VS Prepaid expenses | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 540.00 | 150 540.00 | | 150 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 588.00 | 141 588.00 | | 141 588.00 |
