| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 1 825 000.00 | | 1 825 000.00 | 1 825 000.00 |
BX Customers and related accounts | 363.00 | | 363.00 | 363.00 |
CF Cash and cash equivalents | 594.00 | | 594.00 | 594.00 |
CJ TOTAL (II) | 957.00 | | 957.00 | 957.00 |
CO Grand total (0 to V) | 1 825 957.00 | | 1 825 957.00 | 1 825 957.00 |
CU Other investments | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 000.00 | 1 800 000.00 | | 1 800 000.00 |
DH Retained earnings | -12 327.00 | -10 574.00 | | -12 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 283.00 | -1 753.00 | | -2 283.00 |
DL TOTAL (I) | 1 785 390.00 | 1 787 673.00 | | 1 785 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 000.00 | 38 000.00 | | 40 000.00 |
DX Trade payables and related accounts | 567.00 | 277.00 | | 567.00 |
EC TOTAL (IV) | 40 567.00 | 38 277.00 | | 40 567.00 |
EE Grand total (I to V) | 1 825 957.00 | 1 825 951.00 | | 1 825 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 117.00 | |
GF Total Operating Expenses (II) | | | 2 117.00 | |
GG - OPERATING RESULT (I - II) | | | -2 117.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300.00 | |
GP Total financial income (V) | | | 300.00 | |
GR Interest and similar expenses | | | 466.00 | |
GU Total financial expenses (VI) | | | 466.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 300.00 | 63.00 | | 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 583.00 | 1 816.00 | | 2 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 283.00 | -1 753.00 | | -2 283.00 |
| |
| 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 | 1 825 063.00 | | | 1 825 063.00 |
I3 DECREASES Total Financial Fixed Assets | | 63.00 | 1 825 000.00 | |
I4 DECREASES Grand Total | | 63.00 | 1 825 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 825 063.00 | | | 1 825 063.00 |
| |
| 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 | 567.00 | 567.00 | | 567.00 |
UL Receivables related to investments | 25 000.00 | 25 000.00 | | 25 000.00 |
UX Other trade receivables | 363.00 | 363.00 | | 363.00 |
VI Group and Associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 363.00 | 25 363.00 | | 25 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 567.00 | 40 567.00 | | 40 567.00 |
