| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 154 276.00 | | 154 276.00 | 154 276.00 |
BJ TOTAL (I) | 154 276.00 | | 154 276.00 | 154 276.00 |
BT Goods | 750.00 | 250.00 | 500.00 | 750.00 |
BZ Other receivables | 958.00 | | 958.00 | 958.00 |
CF Cash and cash equivalents | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 1 714.00 | 250.00 | 1 464.00 | 1 714.00 |
CO Grand total (0 to V) | 155 990.00 | 250.00 | 155 740.00 | 155 990.00 |
CP Shares due in less than one year | 154 276.00 | | | 154 276.00 |
CX Development or Research and Development Expenses | | | 1.00 | |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 275.00 | 275.00 | | 275.00 |
DH Retained earnings | -15 805.00 | -11 327.00 | | -15 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 196.00 | -4 478.00 | | -3 196.00 |
DL TOTAL (I) | -17 626.00 | -14 430.00 | | -17 626.00 |
DU Loans and Debts from Credit Institutions (3) | 84.00 | 52.00 | | 84.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 716.00 | 168 944.00 | | 146 716.00 |
DX Trade payables and related accounts | 26 565.00 | 24 511.00 | | 26 565.00 |
EC TOTAL (IV) | 173 366.00 | 193 506.00 | | 173 366.00 |
EE Grand total (I to V) | 155 740.00 | 179 077.00 | | 155 740.00 |
EG Accrued income and payables due within one year | 173 366.00 | 193 506.00 | | 173 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 248.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 4 248.00 | |
GG - OPERATING RESULT (I - II) | | | -4 248.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 868.00 | |
GP Total financial income (V) | | | 1 868.00 | |
GR Interest and similar expenses | | | 1 774.00 | |
GU Total financial expenses (VI) | | | 1 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -958.00 | | | -958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 868.00 | 2 613.00 | | 1 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 064.00 | 7 091.00 | | 5 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 196.00 | -4 478.00 | | -3 196.00 |
| |
| 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 | 177 408.00 | | 1 868.00 | 177 408.00 |
I3 DECREASES Total Financial Fixed Assets | 25 000.00 | | 154 276.00 | 25 000.00 |
I4 DECREASES Grand Total | 25 000.00 | | 154 276.00 | 25 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 177 408.00 | | 1 868.00 | 177 408.00 |
| |
| 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 | 255.00 | 255.00 | | 255.00 |
8B Suppliers and Related Accounts | 26 565.00 | 26 565.00 | | 26 565.00 |
UL Receivables related to investments | 154 276.00 | 154 276.00 | | 154 276.00 |
VC Group and associates | 958.00 | 958.00 | | 958.00 |
VG Loans with a maturity of up to one year at origin | 84.00 | 84.00 | | 84.00 |
VI Group and Associates | 146 461.00 | 146 461.00 | | 146 461.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 234.00 | 155 234.00 | | 155 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 366.00 | 173 366.00 | | 173 366.00 |
