| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 527.00 | | 20 527.00 | 20 527.00 |
BJ TOTAL (I) | 142 486.00 | | 142 486.00 | 142 486.00 |
BZ Other receivables | 32.00 | | 32.00 | 32.00 |
CF Cash and cash equivalents | 674.00 | | 674.00 | 674.00 |
CJ TOTAL (II) | 706.00 | | 706.00 | 706.00 |
CO Grand total (0 to V) | 143 193.00 | | 143 193.00 | 143 193.00 |
CU Other investments | 121 959.00 | | 121 959.00 | 121 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | | | 3 900.00 |
DG Other reserves | 73 553.00 | | | 73 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 255.00 | | | -2 255.00 |
DL TOTAL (I) | 114 197.00 | | | 114 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 950.00 | | | 24 950.00 |
DX Trade payables and related accounts | 4 045.00 | | | 4 045.00 |
EC TOTAL (IV) | 28 995.00 | | | 28 995.00 |
EE Grand total (I to V) | 143 193.00 | | | 143 193.00 |
EG Accrued income and payables due within one year | 28 995.00 | | | 28 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 480.00 | |
GF Total Operating Expenses (II) | | | 2 480.00 | |
GG - OPERATING RESULT (I - II) | | | -2 480.00 | |
GL Other interest and similar income | | | 225.00 | |
GP Total financial income (V) | | | 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 225.00 | | | 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 480.00 | | | 2 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 255.00 | | | -2 255.00 |
| |
| 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 | 141 389.00 | | 1 098.00 | 141 389.00 |
I3 DECREASES Total Financial Fixed Assets | | | 142 487.00 | |
I4 DECREASES Grand Total | | | 142 487.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 141 389.00 | | 1 098.00 | 141 389.00 |
| |
| 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 | 4 045.00 | 4 045.00 | | 4 045.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 950.00 | 24 950.00 | | 24 950.00 |
UL Receivables related to investments | 20 528.00 | | 20 528.00 | 20 528.00 |
UX Other trade receivables | 32.00 | 32.00 | | 32.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 560.00 | 32.00 | 20 528.00 | 20 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 996.00 | 28 996.00 | | 28 996.00 |
