| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 452.00 | | 1 452.00 | 1 452.00 |
BJ TOTAL (I) | 143 972.00 | | 143 972.00 | 143 972.00 |
BZ Other receivables | 1 220.00 | | 1 220.00 | 1 220.00 |
CF Cash and cash equivalents | 12 087.00 | | 12 087.00 | 12 087.00 |
CJ TOTAL (II) | 13 307.00 | | 13 307.00 | 13 307.00 |
CO Grand total (0 to V) | 157 279.00 | | 157 279.00 | 157 279.00 |
CU Other investments | 142 520.00 | | 142 520.00 | 142 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 142 120.00 | | | 142 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 107.00 | | | -2 107.00 |
DL TOTAL (I) | 140 013.00 | | | 140 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 666.00 | | | 6 666.00 |
DX Trade payables and related accounts | 7 320.00 | | | 7 320.00 |
DY Tax and social security liabilities | 3 281.00 | | | 3 281.00 |
EC TOTAL (IV) | 17 267.00 | | | 17 267.00 |
EE Grand total (I to V) | 157 279.00 | | | 157 279.00 |
EG Accrued income and payables due within one year | 17 267.00 | | | 17 267.00 |
EI Including equity loans | 6 666.00 | | | 6 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 917.00 | | 17 917.00 | 17 917.00 |
FJ Net sales | 17 917.00 | | 17 917.00 | 17 917.00 |
FR Total operating income (I) | | | 17 917.00 | |
FW Other purchases and external expenses | | | 7 928.00 | |
FY Salaries and Wages | | | 467.00 | |
GF Total Operating Expenses (II) | | | 8 395.00 | |
GG - OPERATING RESULT (I - II) | | | 9 522.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 11 631.00 | |
GU Total financial expenses (VI) | | | 11 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 918.00 | | | 17 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 026.00 | | | 20 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 107.00 | | | -2 107.00 |
| |
| 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 | | | 155 564.00 | |
I3 DECREASES Total Financial Fixed Assets | | 11 592.00 | 143 971.00 | |
I4 DECREASES Grand Total | | 11 592.00 | 143 972.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 155 564.00 | |
| |
| 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 | 5 838.00 | 5 838.00 | | 5 838.00 |
8B Suppliers and Related Accounts | 7 320.00 | 7 320.00 | | 7 320.00 |
8C Staff and Related Accounts | 23.00 | 23.00 | | 23.00 |
UL Receivables related to investments | 1 452.00 | | 1 452.00 | 1 452.00 |
VB VAT | 1 220.00 | 1 220.00 | | 1 220.00 |
VI Group and Associates | 827.00 | 827.00 | | 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 672.00 | 1 220.00 | 1 452.00 | 2 672.00 |
VW VAT | 3 258.00 | 3 258.00 | | 3 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 267.00 | 17 267.00 | | 17 267.00 |
