| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 83 376.00 | | 83 376.00 | 83 376.00 |
BJ TOTAL (I) | 383 608.00 | | 383 608.00 | 383 608.00 |
BZ Other receivables | 13 898.00 | | 13 898.00 | 13 898.00 |
CF Cash and cash equivalents | 1 141.00 | | 1 141.00 | 1 141.00 |
CJ TOTAL (II) | 15 039.00 | | 15 039.00 | 15 039.00 |
CO Grand total (0 to V) | 398 646.00 | | 398 646.00 | 398 646.00 |
CU Other investments | 300 231.00 | | 300 231.00 | 300 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | | | 250 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 695.00 | | | -9 695.00 |
DL TOTAL (I) | 240 305.00 | | | 240 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 844.00 | | | 116 844.00 |
DX Trade payables and related accounts | 4 266.00 | | | 4 266.00 |
DY Tax and social security liabilities | 12 231.00 | | | 12 231.00 |
DZ Fixed asset liabilities and related accounts | 25 000.00 | | | 25 000.00 |
EC TOTAL (IV) | 158 341.00 | | | 158 341.00 |
EE Grand total (I to V) | 398 646.00 | | | 398 646.00 |
EG Accrued income and payables due within one year | 158 341.00 | | | 158 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 61 155.00 | |
FR Total operating income (I) | | | 61 155.00 | |
FW Other purchases and external expenses | | | 70 850.00 | |
GF Total Operating Expenses (II) | | | 70 850.00 | |
GG - OPERATING RESULT (I - II) | | | -9 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 155.00 | | | 61 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 850.00 | | | 70 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 695.00 | | | -9 695.00 |
| |
| 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 | | | 383 607.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 383 608.00 | |
I4 DECREASES Grand Total | | | 383 608.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 383 607.00 | |
| |
| 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 | 4 266.00 | 4 266.00 | | 4 266.00 |
8D Social Security and Other Social Organizations | 12 231.00 | 12 231.00 | | 12 231.00 |
8J Fixed Asset Liabilities and Related Accounts | 25 000.00 | 25 000.00 | | 25 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 116 844.00 | 116 844.00 | | 116 844.00 |
UL Receivables related to investments | 83 376.00 | | 83 376.00 | 83 376.00 |
UX Other trade receivables | 13 898.00 | 13 898.00 | | 13 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 274.00 | 13 898.00 | 83 376.00 | 97 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 341.00 | 158 341.00 | | 158 341.00 |
