| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 117.00 | 1 286.00 | 831.00 | 2 117.00 |
BB Receivables related to investments | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
BD Other fixed assets | 116 667.00 | | 116 667.00 | 116 667.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 4 118 784.00 | 1 286.00 | 4 117 498.00 | 4 118 784.00 |
BZ Other receivables | 1 387.00 | | 1 387.00 | 1 387.00 |
CF Cash and cash equivalents | 606.00 | | 606.00 | 606.00 |
CJ TOTAL (II) | 1 993.00 | | 1 993.00 | 1 993.00 |
CO Grand total (0 to V) | 4 120 777.00 | 1 286.00 | 4 119 491.00 | 4 120 777.00 |
CP Shares due in less than one year | 2 500 000.00 | | | 2 500 000.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 326.00 | -17 602.00 | | -4 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -203 289.00 | 13 276.00 | | -203 289.00 |
DL TOTAL (I) | -206 615.00 | -3 326.00 | | -206 615.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 304 034.00 | 4 122 712.00 | | 4 304 034.00 |
DX Trade payables and related accounts | 21 685.00 | 10 920.00 | | 21 685.00 |
DY Tax and social security liabilities | 387.00 | 387.00 | | 387.00 |
EC TOTAL (IV) | 4 326 106.00 | 4 134 019.00 | | 4 326 106.00 |
EE Grand total (I to V) | 4 119 491.00 | 4 130 693.00 | | 4 119 491.00 |
EG Accrued income and payables due within one year | 4 326 106.00 | 301 307.00 | | 4 326 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 198 418.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 424.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 198 845.00 | |
GG - OPERATING RESULT (I - II) | | | -198 845.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -198 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 16 200.00 | | |
HD Total exceptional income (VII) | | 16 200.00 | | |
HE Exceptional expenses on management operations | 4 444.00 | | | 4 444.00 |
HH Total exceptional expenses (VIII) | 4 444.00 | | | 4 444.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 444.00 | 16 200.00 | | -4 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 25 305.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 289.00 | 12 030.00 | | 203 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -203 289.00 | 13 276.00 | | -203 289.00 |
