| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 53 960.00 | | 53 960.00 | 53 960.00 |
BJ TOTAL (I) | 55 423.00 | | 55 423.00 | 55 423.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 322.00 | | 1 322.00 | 1 322.00 |
CJ TOTAL (II) | 1 322.00 | | 1 322.00 | 1 322.00 |
CO Grand total (0 to V) | 56 745.00 | | 56 745.00 | 56 745.00 |
CU Other investments | 1 464.00 | | 1 464.00 | 1 464.00 |
| |
| 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 | -121 512.00 | -119 940.00 | | -121 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 617.00 | -1 572.00 | | 5 617.00 |
DL TOTAL (I) | -108 272.00 | -113 890.00 | | -108 272.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 377.00 | 166 577.00 | | 162 377.00 |
DX Trade payables and related accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
EC TOTAL (IV) | 165 017.00 | 169 217.00 | | 165 017.00 |
EE Grand total (I to V) | 56 745.00 | 55 327.00 | | 56 745.00 |
EG Accrued income and payables due within one year | 165 017.00 | 169 217.00 | | 165 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 171.00 | |
GF Total Operating Expenses (II) | | | 2 171.00 | |
GG - OPERATING RESULT (I - II) | | | -2 171.00 | |
GH Attributed profit or transferred loss (III) | | | 7 155.00 | |
GP Total financial income (V) | | | 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 788.00 | 600.00 | | 7 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 171.00 | 2 173.00 | | 2 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 617.00 | -1 572.00 | | 5 617.00 |
| |
| 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 | 52 935.00 | | 7 788.00 | 52 935.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 300.00 | 55 423.00 | |
I4 DECREASES Grand Total | | 5 300.00 | 55 423.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 935.00 | | 7 788.00 | 52 935.00 |
| |
| 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 | 2 640.00 | 2 640.00 | | 2 640.00 |
UL Receivables related to investments | 53 960.00 | | 53 960.00 | 53 960.00 |
VI Group and Associates | 162 377.00 | 162 377.00 | | 162 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 960.00 | | 53 960.00 | 53 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 017.00 | 165 017.00 | | 165 017.00 |
