| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 39 935.00 | | 39 935.00 | 39 935.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 40 550.00 | | 40 550.00 | 40 550.00 |
CF Cash and cash equivalents | 1 245.00 | | 1 245.00 | 1 245.00 |
CJ TOTAL (II) | 1 245.00 | | 1 245.00 | 1 245.00 |
CO Grand total (0 to V) | 41 795.00 | | 41 795.00 | 41 795.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800.00 | 1 800.00 | | 1 800.00 |
DH Retained earnings | -3 349.00 | | | -3 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 865.00 | -3 349.00 | | -3 865.00 |
DL TOTAL (I) | -5 414.00 | -1 549.00 | | -5 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 048.00 | 11 348.00 | | 44 048.00 |
DX Trade payables and related accounts | 1 654.00 | 1 200.00 | | 1 654.00 |
DY Tax and social security liabilities | 1 507.00 | 445.00 | | 1 507.00 |
EC TOTAL (IV) | 47 209.00 | 12 993.00 | | 47 209.00 |
EE Grand total (I to V) | 41 795.00 | 11 444.00 | | 41 795.00 |
EG Accrued income and payables due within one year | 47 209.00 | 12 993.00 | | 47 209.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 10.00 | |
FW Other purchases and external expenses | | | 2 554.00 | |
GF Total Operating Expenses (II) | | | 2 554.00 | |
GG - OPERATING RESULT (I - II) | | | -2 544.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 185.00 | |
GP Total financial income (V) | | | 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 185.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 506.00 | 445.00 | | 1 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195.00 | | | 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 245.00 | 3 349.00 | | 4 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 865.00 | -3 349.00 | | -3 865.00 |
| |
| 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 | 9 865.00 | | 30 684.00 | 9 865.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 550.00 | |
I4 DECREASES Grand Total | | | 40 550.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 865.00 | | 30 684.00 | 9 865.00 |
| |
| 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 | 1 654.00 | 1 654.00 | | 1 654.00 |
8D Social Security and Other Social Organizations | 1 507.00 | 1 507.00 | | 1 507.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44 048.00 | 44 048.00 | | 44 048.00 |
UL Receivables related to investments | 39 935.00 | | 39 935.00 | 39 935.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 935.00 | | 39 935.00 | 39 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 209.00 | 47 209.00 | | 47 209.00 |
