| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 934 902.00 | | 1 934 902.00 | 1 934 902.00 |
BJ TOTAL (I) | 1 944 802.00 | | 1 944 802.00 | 1 944 802.00 |
CF Cash and cash equivalents | 15 236.00 | | 15 236.00 | 15 236.00 |
CJ TOTAL (II) | 15 236.00 | | 15 236.00 | 15 236.00 |
CO Grand total (0 to V) | 1 960 039.00 | | 1 960 039.00 | 1 960 039.00 |
CU Other investments | 9 900.00 | | 9 900.00 | 9 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -62 553.00 | -17 320.00 | | -62 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -125 896.00 | -45 233.00 | | -125 896.00 |
DL TOTAL (I) | -178 450.00 | -52 553.00 | | -178 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 118 859.00 | 830 189.00 | | 2 118 859.00 |
DX Trade payables and related accounts | 19 630.00 | 22 640.00 | | 19 630.00 |
EC TOTAL (IV) | 2 138 489.00 | 852 829.00 | | 2 138 489.00 |
EE Grand total (I to V) | 1 960 039.00 | 800 275.00 | | 1 960 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 550.00 | |
GF Total Operating Expenses (II) | | | 24 550.00 | |
GG - OPERATING RESULT (I - II) | | | -24 550.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 341.00 | |
GP Total financial income (V) | | | 11 341.00 | |
GR Interest and similar expenses | | | 112 687.00 | |
GU Total financial expenses (VI) | | | 112 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -101 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 341.00 | 5 670.00 | | 11 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 237.00 | 50 903.00 | | 137 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -125 896.00 | -45 233.00 | | -125 896.00 |
| |
| 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 | 783 479.00 | | 1 261 341.00 | 783 479.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 783 479.00 | | 1 261 341.00 | 783 479.00 |
| |
| 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 | 19 630.00 | 19 630.00 | | 19 630.00 |
UL Receivables related to investments | 1 934 902.00 | 1 934 902.00 | | 1 934 902.00 |
VI Group and Associates | 2 118 859.00 | 2 118 859.00 | | 2 118 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 934 902.00 | 1 934 902.00 | | 1 934 902.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 138 489.00 | 2 138 489.00 | | 2 138 489.00 |
