| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 127 000.00 | | 127 000.00 | 127 000.00 |
BJ TOTAL (I) | 2 627 000.00 | | 2 627 000.00 | 2 627 000.00 |
CF Cash and cash equivalents | 252 071.00 | | 252 071.00 | 252 071.00 |
CJ TOTAL (II) | 252 071.00 | | 252 071.00 | 252 071.00 |
CO Grand total (0 to V) | 2 879 071.00 | | 2 879 071.00 | 2 879 071.00 |
CU Other investments | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 676 000.00 | | | 2 676 000.00 |
DB Share, merger, contribution premiums, etc. | 9 086.00 | | | 9 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -308 115.00 | | | -308 115.00 |
DL TOTAL (I) | 2 376 971.00 | | | 2 376 971.00 |
DX Trade payables and related accounts | 2 100.00 | | | 2 100.00 |
EA Other liabilities | 500 000.00 | | | 500 000.00 |
EC TOTAL (IV) | 502 100.00 | | | 502 100.00 |
EE Grand total (I to V) | 2 879 071.00 | | | 2 879 071.00 |
EG Accrued income and payables due within one year | 2 100.00 | | | 2 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 305 615.00 | |
FX Taxes, duties, and similar payments | | | 2 500.00 | |
GF Total Operating Expenses (II) | | | 308 115.00 | |
GG - OPERATING RESULT (I - II) | | | -308 115.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -308 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 115.00 | | | 308 115.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -308 115.00 | | | -308 115.00 |
| |
| 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 | | | 2 627 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 627 000.00 | |
I4 DECREASES Grand Total | | | 2 627 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 627 000.00 | |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500 000.00 | | 500 000.00 | 500 000.00 |
UL Receivables related to investments | 127 000.00 | 127 000.00 | | 127 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 000.00 | 127 000.00 | | 127 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 502 100.00 | 2 100.00 | 500 000.00 | 502 100.00 |
