| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 29 604.00 | | 29 604.00 | 29 604.00 |
BJ TOTAL (I) | 229 504.00 | | 229 504.00 | 229 504.00 |
BZ Other receivables | 2 170.00 | | 2 170.00 | 2 170.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CJ TOTAL (II) | 2 182.00 | | 2 182.00 | 2 182.00 |
CO Grand total (0 to V) | 231 687.00 | | 231 687.00 | 231 687.00 |
CU Other investments | 199 900.00 | | 199 900.00 | 199 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 5 043.00 | 5 043.00 | | 5 043.00 |
DH Retained earnings | -24 408.00 | -22 777.00 | | -24 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 706.00 | -1 631.00 | | -1 706.00 |
DL TOTAL (I) | 178 927.00 | 180 634.00 | | 178 927.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 559.00 | 48 218.00 | | 51 559.00 |
DX Trade payables and related accounts | 1 200.00 | 2 640.00 | | 1 200.00 |
DY Tax and social security liabilities | | 40.00 | | |
EC TOTAL (IV) | 52 759.00 | 50 898.00 | | 52 759.00 |
EE Grand total (I to V) | 231 687.00 | 231 533.00 | | 231 687.00 |
EG Accrued income and payables due within one year | 52 759.00 | 50 898.00 | | 52 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 706.00 | |
GF Total Operating Expenses (II) | | | 1 706.00 | |
GG - OPERATING RESULT (I - II) | | | -1 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 706.00 | 1 631.00 | | 1 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 706.00 | -1 631.00 | | -1 706.00 |
| |
| 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 | 229 505.00 | | | 229 505.00 |
I3 DECREASES Total Financial Fixed Assets | | | 229 505.00 | |
I4 DECREASES Grand Total | | | 229 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 229 505.00 | | | 229 505.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 51 080.00 | 51 080.00 | | 51 080.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
UL Receivables related to investments | 29 605.00 | 29 605.00 | | 29 605.00 |
VB VAT | 2 370.00 | 2 370.00 | | 2 370.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VI Group and Associates | 480.00 | 480.00 | | 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 975.00 | 31 975.00 | | 31 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 963.00 | 53 963.00 | | 53 963.00 |
