| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 69 000.00 | | 69 000.00 | 69 000.00 |
BJ TOTAL (I) | 79 500.00 | | 79 500.00 | 79 500.00 |
BZ Other receivables | 479.00 | | 479.00 | 479.00 |
CF Cash and cash equivalents | 18 456.00 | | 18 456.00 | 18 456.00 |
CJ TOTAL (II) | 18 934.00 | | 18 934.00 | 18 934.00 |
CO Grand total (0 to V) | 98 434.00 | | 98 434.00 | 98 434.00 |
CP Shares due in less than one year | 69 000.00 | | | 69 000.00 |
CU Other investments | 10 500.00 | | 10 500.00 | 10 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 014.00 | | | -3 014.00 |
DL TOTAL (I) | 1 986.00 | | | 1 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 948.00 | | | 94 948.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 96 448.00 | | | 96 448.00 |
EE Grand total (I to V) | 98 434.00 | | | 98 434.00 |
EG Accrued income and payables due within one year | 96 448.00 | | | 96 448.00 |
EI Including equity loans | 94 948.00 | | | 94 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 012.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 3 014.00 | |
GG - OPERATING RESULT (I - II) | | | -3 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 014.00 | | | 3 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 014.00 | | | -3 014.00 |
| |
| 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 | | | 79 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 79 500.00 | |
I4 DECREASES Grand Total | | | 79 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 79 500.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
UL Receivables related to investments | 69 000.00 | 69 000.00 | | 69 000.00 |
VB VAT | 479.00 | 479.00 | | 479.00 |
VI Group and Associates | 94 948.00 | 94 948.00 | | 94 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 479.00 | 69 479.00 | | 69 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 448.00 | 96 448.00 | | 96 448.00 |
