| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 475 659.00 | 142 974.00 | 332 685.00 | 475 659.00 |
BD Other fixed assets | 2 987.00 | | 2 987.00 | 2 987.00 |
BJ TOTAL (I) | 478 646.00 | 142 974.00 | 335 672.00 | 478 646.00 |
BZ Other receivables | 4 968.00 | | 4 968.00 | 4 968.00 |
CF Cash and cash equivalents | 1 469.00 | | 1 469.00 | 1 469.00 |
CJ TOTAL (II) | 6 437.00 | | 6 437.00 | 6 437.00 |
CO Grand total (0 to V) | 485 084.00 | 142 974.00 | 342 110.00 | 485 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 327 477.00 | 327 477.00 | | 327 477.00 |
DH Retained earnings | -578.00 | 6 522.00 | | -578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 132.00 | -7 101.00 | | -2 132.00 |
DL TOTAL (I) | 333 567.00 | 335 699.00 | | 333 567.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 999.00 | 6 999.00 | | 7 999.00 |
DX Trade payables and related accounts | 543.00 | 543.00 | | 543.00 |
DY Tax and social security liabilities | | 4 968.00 | | |
EC TOTAL (IV) | 8 543.00 | 12 511.00 | | 8 543.00 |
EE Grand total (I to V) | 342 110.00 | 348 211.00 | | 342 110.00 |
EG Accrued income and payables due within one year | 8 543.00 | 12 511.00 | | 8 543.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 132.00 | |
FY Salaries and Wages | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 2 132.00 | |
GG - OPERATING RESULT (I - II) | | | -2 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 210.00 | | | 11 210.00 |
HD Total exceptional income (VII) | 11 210.00 | | | 11 210.00 |
HF Exceptional expenses on capital transactions | 11 210.00 | | | 11 210.00 |
HH Total exceptional expenses (VIII) | 11 210.00 | | | 11 210.00 |
HK Income tax | | 4 968.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 210.00 | | | 11 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 342.00 | 7 101.00 | | 13 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 132.00 | -7 101.00 | | -2 132.00 |
| |
| 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 | 489 856.00 | | | 489 856.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 210.00 | 478 646.00 | |
I4 DECREASES Grand Total | | 11 210.00 | 478 646.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 489 856.00 | | | 489 856.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 142 974.00 | | | 142 974.00 |
7C Grand total | 142 974.00 | | | 142 974.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 543.00 | 543.00 | | 543.00 |
UL Receivables related to investments | 475 659.00 | | 475 659.00 | 475 659.00 |
VI Group and Associates | 7 999.00 | 7 999.00 | | 7 999.00 |
VM Income taxes | 4 968.00 | 4 968.00 | | 4 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 480 627.00 | 4 968.00 | 475 659.00 | 480 627.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 543.00 | 8 543.00 | | 8 543.00 |
