| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 62 227.00 | | 62 227.00 | 62 227.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 65 236.00 | | 65 236.00 | 65 236.00 |
BZ Other receivables | 4.00 | | 4.00 | 4.00 |
CF Cash and cash equivalents | 439.00 | | 439.00 | 439.00 |
CJ TOTAL (II) | 443.00 | | 443.00 | 443.00 |
CO Grand total (0 to V) | 65 678.00 | | 65 678.00 | 65 678.00 |
CU Other investments | 2 994.00 | | 2 994.00 | 2 994.00 |
| |
| 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 | -6 539.00 | -5 913.00 | | -6 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -637.00 | -626.00 | | -637.00 |
DL TOTAL (I) | 2 825.00 | 3 461.00 | | 2 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 350.00 | 61 246.00 | | 62 350.00 |
DX Trade payables and related accounts | 504.00 | 504.00 | | 504.00 |
EC TOTAL (IV) | 62 854.00 | 61 750.00 | | 62 854.00 |
EE Grand total (I to V) | 65 678.00 | 65 211.00 | | 65 678.00 |
EG Accrued income and payables due within one year | 62 854.00 | 61 750.00 | | 62 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 758.00 | |
GF Total Operating Expenses (II) | | | 758.00 | |
GG - OPERATING RESULT (I - II) | | | -758.00 | |
GL Other interest and similar income | | | 726.00 | |
GP Total financial income (V) | | | 726.00 | |
GR Interest and similar expenses | | | 604.00 | |
GU Total financial expenses (VI) | | | 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 726.00 | 801.00 | | 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 362.00 | 1 427.00 | | 1 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -637.00 | -626.00 | | -637.00 |
| |
| 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 | 64 510.00 | | 726.00 | 64 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 236.00 | |
I4 DECREASES Grand Total | | | 65 236.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 510.00 | | 726.00 | 64 510.00 |
| |
| 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 | 504.00 | 504.00 | | 504.00 |
UL Receivables related to investments | 62 227.00 | 62 227.00 | | 62 227.00 |
VI Group and Associates | 62 350.00 | 62 350.00 | | 62 350.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 230.00 | 62 230.00 | | 62 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 854.00 | 62 854.00 | | 62 854.00 |
