| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 759.00 | 2 101.00 | 658.00 | 2 759.00 |
BB Receivables related to investments | 36 196.00 | | 36 196.00 | 36 196.00 |
BJ TOTAL (I) | 101 535.00 | 2 101.00 | 99 434.00 | 101 535.00 |
BZ Other receivables | 967.00 | | 967.00 | 967.00 |
CF Cash and cash equivalents | 83.00 | | 83.00 | 83.00 |
CJ TOTAL (II) | 1 051.00 | | 1 051.00 | 1 051.00 |
CO Grand total (0 to V) | 102 586.00 | 2 101.00 | 100 485.00 | 102 586.00 |
CU Other investments | 62 580.00 | | 62 580.00 | 62 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 12 013.00 | 14 930.00 | | 12 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 439.00 | -2 916.00 | | -1 439.00 |
DL TOTAL (I) | 11 674.00 | 13 113.00 | | 11 674.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 656.00 | 26 104.00 | | 88 656.00 |
DX Trade payables and related accounts | | 136.00 | | |
DY Tax and social security liabilities | 154.00 | 154.00 | | 154.00 |
EC TOTAL (IV) | 88 810.00 | 26 393.00 | | 88 810.00 |
EE Grand total (I to V) | 100 485.00 | 39 506.00 | | 100 485.00 |
EG Accrued income and payables due within one year | 88 810.00 | 26 393.00 | | 88 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 007.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 276.00 | |
GF Total Operating Expenses (II) | | | 1 439.00 | |
GG - OPERATING RESULT (I - II) | | | -1 439.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 439.00 | 2 916.00 | | 1 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 439.00 | -2 916.00 | | -1 439.00 |
| |
| 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 | 39 887.00 | | | 39 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 98 776.00 | |
I4 DECREASES Grand Total | | | 101 535.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 759.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 759.00 | | | 2 759.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 128.00 | | | 37 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 825.00 | | | 1 825.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 825.00 | | | 1 825.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 36 196.00 | | | 36 196.00 |
VP Miscellaneous | 967.00 | | | 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 163.00 | 967.00 | 36 196.00 | 37 163.00 |
