| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 55.00 | | 55.00 | 55.00 |
CJ TOTAL (II) | 55.00 | | 55.00 | 55.00 |
CO Grand total (0 to V) | 55.00 | | 55.00 | 55.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -100 998.00 | -96 270.00 | | -100 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 785.00 | -4 729.00 | | -6 785.00 |
DL TOTAL (I) | -100 160.00 | -93 376.00 | | -100 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 895.00 | 248 754.00 | | 98 895.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
EC TOTAL (IV) | 100 215.00 | 250 074.00 | | 100 215.00 |
EE Grand total (I to V) | 55.00 | 156 698.00 | | 55.00 |
EG Accrued income and payables due within one year | 100 215.00 | 250 074.00 | | 100 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 088.00 | |
GF Total Operating Expenses (II) | | | 2 088.00 | |
GG - OPERATING RESULT (I - II) | | | -2 088.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 781.00 | |
GU Total financial expenses (VI) | | | 1 781.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 135 453.00 | | | 135 453.00 |
HD Total exceptional income (VII) | 135 453.00 | | | 135 453.00 |
HF Exceptional expenses on capital transactions | 138 369.00 | | | 138 369.00 |
HH Total exceptional expenses (VIII) | 138 369.00 | | | 138 369.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 916.00 | | | -2 916.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 453.00 | 830.00 | | 135 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 238.00 | 5 558.00 | | 142 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 785.00 | -4 729.00 | | -6 785.00 |
| |
| 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 | 152 716.00 | | | 152 716.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152 716.00 | |
I4 DECREASES Grand Total | | | 152 716.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152 716.00 | | | 152 716.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98 895.00 | 98 895.00 | | 98 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 215.00 | 100 215.00 | | 100 215.00 |
