| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 152 440.00 | | 152 440.00 | 152 440.00 |
BJ TOTAL (I) | 153 430.00 | | 153 430.00 | 153 430.00 |
BZ Other receivables | 1 948.00 | | 1 948.00 | 1 948.00 |
CF Cash and cash equivalents | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 2 090.00 | | 2 090.00 | 2 090.00 |
CO Grand total (0 to V) | 155 520.00 | | 155 520.00 | 155 520.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 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 |
DH Retained earnings | -58 804.00 | -50 566.00 | | -58 804.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 074.00 | -8 239.00 | | -8 074.00 |
DL TOTAL (I) | -65 879.00 | -57 804.00 | | -65 879.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | 42.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214 328.00 | 206 873.00 | | 214 328.00 |
DX Trade payables and related accounts | 7 028.00 | 5 700.00 | | 7 028.00 |
EC TOTAL (IV) | 221 398.00 | 212 615.00 | | 221 398.00 |
EE Grand total (I to V) | 155 520.00 | 154 811.00 | | 155 520.00 |
EG Accrued income and payables due within one year | 221 398.00 | 212 615.00 | | 221 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 747.00 | |
GF Total Operating Expenses (II) | | | 3 747.00 | |
GG - OPERATING RESULT (I - II) | | | -3 747.00 | |
GI Supported loss or transferred profit (IV) | | | 1 762.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 790.00 | |
GP Total financial income (V) | | | 1 790.00 | |
GR Interest and similar expenses | | | 4 355.00 | |
GU Total financial expenses (VI) | | | 4 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 074.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 790.00 | 1 817.00 | | 1 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 865.00 | 10 056.00 | | 9 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 074.00 | -8 239.00 | | -8 074.00 |
| |
| 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 | 153 402.00 | | | 153 402.00 |
I3 DECREASES Total Financial Fixed Assets | -26.00 | | 153 430.00 | -26.00 |
I4 DECREASES Grand Total | -26.00 | | 153 430.00 | -26.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 153 402.00 | | | 153 402.00 |
| |
| 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 | 7 028.00 | 7 028.00 | | 7 028.00 |
UL Receivables related to investments | 152 440.00 | | 152 440.00 | 152 440.00 |
VB VAT | 1 948.00 | 1 948.00 | | 1 948.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VI Group and Associates | 214 328.00 | 214 328.00 | | 214 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 389.00 | 1 948.00 | 152 440.00 | 154 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 398.00 | 221 398.00 | | 221 398.00 |
