| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 487 155.00 | | 487 155.00 | 487 155.00 |
BJ TOTAL (I) | 961 635.00 | | 961 635.00 | 961 635.00 |
CF Cash and cash equivalents | 3 124.00 | | 3 124.00 | 3 124.00 |
CJ TOTAL (II) | 3 124.00 | | 3 124.00 | 3 124.00 |
CO Grand total (0 to V) | 964 759.00 | | 964 759.00 | 964 759.00 |
CU Other investments | 474 480.00 | | 474 480.00 | 474 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 458 000.00 | | | 458 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 738.00 | | | -15 738.00 |
DL TOTAL (I) | 442 262.00 | | | 442 262.00 |
DX Trade payables and related accounts | 2 340.00 | | | 2 340.00 |
EA Other liabilities | 520 157.00 | | | 520 157.00 |
EC TOTAL (IV) | 522 497.00 | | | 522 497.00 |
EE Grand total (I to V) | 964 759.00 | | | 964 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 006.00 | |
FX Taxes, duties, and similar payments | | | 1 277.00 | |
GF Total Operating Expenses (II) | | | 12 283.00 | |
GG - OPERATING RESULT (I - II) | | | -12 283.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 285.00 | |
GP Total financial income (V) | | | 4 285.00 | |
GR Interest and similar expenses | | | 7 740.00 | |
GU Total financial expenses (VI) | | | 7 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 455.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 285.00 | | | 4 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 023.00 | | | 20 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 738.00 | | | -15 738.00 |
| |
| 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 | | | 961 635.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 961 635.00 | |
I4 DECREASES Grand Total | | | 961 635.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 961 635.00 | |
| |
| 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 | 2 340.00 | 2 340.00 | | 2 340.00 |
8K Other liabilities (including liabilities related to repo transactions) | 520 157.00 | 520 157.00 | | 520 157.00 |
UL Receivables related to investments | 487 155.00 | | 487 155.00 | 487 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 487 155.00 | | 487 155.00 | 487 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 522 497.00 | 522 497.00 | | 522 497.00 |
