| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 59 868.00 | | 59 868.00 | 59 868.00 |
BJ TOTAL (I) | 538 268.00 | 170 062.00 | 368 207.00 | 538 268.00 |
CF Cash and cash equivalents | 1 337.00 | | 1 337.00 | 1 337.00 |
CJ TOTAL (II) | 1 337.00 | | 1 337.00 | 1 337.00 |
CO Grand total (0 to V) | 539 605.00 | 170 062.00 | 369 544.00 | 539 605.00 |
CU Other investments | 478 401.00 | 170 062.00 | 308 339.00 | 478 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DG Other reserves | 184.00 | 184.00 | | 184.00 |
DH Retained earnings | -36 317.00 | -1 316.00 | | -36 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -147 879.00 | -35 001.00 | | -147 879.00 |
DL TOTAL (I) | -104 012.00 | 43 867.00 | | -104 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 470 548.00 | 465 197.00 | | 470 548.00 |
DX Trade payables and related accounts | 3 008.00 | 2 100.00 | | 3 008.00 |
EC TOTAL (IV) | 473 556.00 | 467 297.00 | | 473 556.00 |
EE Grand total (I to V) | 369 544.00 | 511 164.00 | | 369 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 058.00 | |
GF Total Operating Expenses (II) | | | 4 058.00 | |
GG - OPERATING RESULT (I - II) | | | -4 058.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 138 470.00 | |
GR Interest and similar expenses | | | 5 351.00 | |
GU Total financial expenses (VI) | | | 143 821.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -143 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -147 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 46 809.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 879.00 | 81 810.00 | | 147 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -147 879.00 | -35 001.00 | | -147 879.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 470 548.00 | 470 548.00 | | 470 548.00 |
8B Suppliers and Related Accounts | 3 008.00 | 3 008.00 | | 3 008.00 |
UX Other trade receivables | 59 868.00 | 59 868.00 | | 59 868.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 868.00 | 59 868.00 | | 59 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 556.00 | 473 556.00 | | 473 556.00 |
