| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 000.00 | | 700 000.00 | 700 000.00 |
BZ Other receivables | 816 000.00 | | 816 000.00 | 816 000.00 |
CF Cash and cash equivalents | 146 010.00 | | 146 010.00 | 146 010.00 |
CH Prepaid expenses | 278.00 | | 278.00 | 278.00 |
CJ TOTAL (II) | 962 288.00 | | 962 288.00 | 962 288.00 |
CO Grand total (0 to V) | 1 662 288.00 | | 1 662 288.00 | 1 662 288.00 |
CS Evaluated investments - equity method | 700 000.00 | | 700 000.00 | 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 42 000.00 | | | 42 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 718.00 | | | -8 718.00 |
DL TOTAL (I) | 133 282.00 | | | 133 282.00 |
DU Loans and Debts from Credit Institutions (3) | 96 429.00 | | | 96 429.00 |
DX Trade payables and related accounts | 7 501.00 | | | 7 501.00 |
EA Other liabilities | 1 425 076.00 | | | 1 425 076.00 |
EC TOTAL (IV) | 1 529 006.00 | | | 1 529 006.00 |
EE Grand total (I to V) | 1 662 288.00 | | | 1 662 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 633.00 | |
GF Total Operating Expenses (II) | | | 8 633.00 | |
GG - OPERATING RESULT (I - II) | | | -8 633.00 | |
GU Total financial expenses (VI) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 718.00 | | | 8 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 718.00 | | | -8 718.00 |
| |
| 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 | | | 700 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 700 000.00 | |
I4 DECREASES Grand Total | | | 700 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 700 000.00 | |
| |
| 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 | 7 501.00 | 7 501.00 | | 7 501.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 425 076.00 | 1 425 076.00 | | 1 425 076.00 |
UX Other trade receivables | 816 000.00 | 816 000.00 | | 816 000.00 |
VH Loans with a maturity of more than one year at origin | 96 429.00 | 14 286.00 | 71 429.00 | 96 429.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 3 571.00 | | | 3 571.00 |
VS Prepaid expenses | 278.00 | 278.00 | | 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 816 278.00 | 816 278.00 | | 816 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 529 006.00 | 1 446 863.00 | 71 429.00 | 1 529 006.00 |
