| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 120 540.00 | | 120 540.00 | 120 540.00 |
BJ TOTAL (I) | 128 295.00 | | 128 295.00 | 128 295.00 |
CF Cash and cash equivalents | 218 476.00 | | 218 476.00 | 218 476.00 |
CJ TOTAL (II) | 218 476.00 | | 218 476.00 | 218 476.00 |
CO Grand total (0 to V) | 346 771.00 | | 346 771.00 | 346 771.00 |
CU Other investments | 7 755.00 | | 7 755.00 | 7 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | 115 000.00 | | 115 000.00 |
DD Legal reserve (1) | 11 500.00 | 11 500.00 | | 11 500.00 |
DG Other reserves | 220 696.00 | 400 963.00 | | 220 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 432.00 | -168 767.00 | | -1 432.00 |
DL TOTAL (I) | 345 763.00 | 358 696.00 | | 345 763.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 19 237.00 | | |
DX Trade payables and related accounts | 1 008.00 | 1 008.00 | | 1 008.00 |
DY Tax and social security liabilities | | 1 782.00 | | |
EC TOTAL (IV) | 1 008.00 | 22 028.00 | | 1 008.00 |
EE Grand total (I to V) | 346 771.00 | 380 724.00 | | 346 771.00 |
EG Accrued income and payables due within one year | 1 008.00 | 22 028.00 | | 1 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 430.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 430.00 | |
GG - OPERATING RESULT (I - II) | | | -1 430.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | | 167 603.00 | | |
HH Total exceptional expenses (VIII) | 1.00 | 167 603.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | -167 603.00 | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 125.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 432.00 | 168 893.00 | | 1 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 432.00 | -168 767.00 | | -1 432.00 |
| |
| 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 | 85 396.00 | | 42 900.00 | 85 396.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128 296.00 | |
I4 DECREASES Grand Total | | | 128 296.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 85 396.00 | | 42 900.00 | 85 396.00 |
| |
| 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 | 1 008.00 | 1 008.00 | | 1 008.00 |
UL Receivables related to investments | 120 541.00 | 120 541.00 | | 120 541.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 541.00 | 120 541.00 | | 120 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 008.00 | 1 008.00 | | 1 008.00 |
