| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 87 826.00 | | 87 826.00 | 87 826.00 |
BJ TOTAL (I) | 124 826.00 | 8 000.00 | 116 826.00 | 124 826.00 |
CF Cash and cash equivalents | 1 095.00 | | 1 095.00 | 1 095.00 |
CJ TOTAL (II) | 1 095.00 | | 1 095.00 | 1 095.00 |
CO Grand total (0 to V) | 125 921.00 | 8 000.00 | 117 921.00 | 125 921.00 |
CU Other investments | 37 000.00 | 8 000.00 | 29 000.00 | 37 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DH Retained earnings | -3 156.00 | | | -3 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 469.00 | | | -10 469.00 |
DL TOTAL (I) | 16 374.00 | | | 16 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 774.00 | | | 99 774.00 |
DX Trade payables and related accounts | 1 772.00 | | | 1 772.00 |
EC TOTAL (IV) | 101 546.00 | | | 101 546.00 |
EE Grand total (I to V) | 117 921.00 | | | 117 921.00 |
EG Accrued income and payables due within one year | 101 546.00 | | | 101 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 068.00 | |
GF Total Operating Expenses (II) | | | 2 068.00 | |
GG - OPERATING RESULT (I - II) | | | -2 068.00 | |
GK Income from other securities and fixed asset receivables | | | 933.00 | |
GP Total financial income (V) | | | 933.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 000.00 | |
GR Interest and similar expenses | | | 1 334.00 | |
GU Total financial expenses (VI) | | | 9 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 933.00 | | | 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 403.00 | | | 11 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 469.00 | | | -10 469.00 |
| |
| 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 | 69 092.00 | | 55 734.00 | 69 092.00 |
I3 DECREASES Total Financial Fixed Assets | | | 124 826.00 | |
I4 DECREASES Grand Total | | | 124 826.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 69 092.00 | | 55 734.00 | 69 092.00 |
| |
| 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 | 1 772.00 | 1 772.00 | | 1 772.00 |
UL Receivables related to investments | 87 826.00 | 87 826.00 | | 87 826.00 |
VI Group and Associates | 99 775.00 | 99 775.00 | | 99 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 826.00 | 87 826.00 | | 87 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 547.00 | 101 547.00 | | 101 547.00 |
