| |
| 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) | 19 800.00 | | 19 800.00 | 19 800.00 |
BZ Other receivables | 92.00 | | 92.00 | 92.00 |
CF Cash and cash equivalents | 140 905.00 | | 140 905.00 | 140 905.00 |
CJ TOTAL (II) | 140 997.00 | | 140 997.00 | 140 997.00 |
CO Grand total (0 to V) | 160 797.00 | | 160 797.00 | 160 797.00 |
CS Evaluated investments - equity method | 19 800.00 | | 19 800.00 | 19 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 128 642.00 | 139 443.00 | | 128 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 039.00 | -10 801.00 | | -8 039.00 |
DL TOTAL (I) | 142 603.00 | 150 642.00 | | 142 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 083.00 | 10 083.00 | | 10 083.00 |
DX Trade payables and related accounts | 8 110.00 | 7 550.00 | | 8 110.00 |
EC TOTAL (IV) | 18 193.00 | 17 633.00 | | 18 193.00 |
EE Grand total (I to V) | 160 797.00 | 168 275.00 | | 160 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 131.00 | |
GF Total Operating Expenses (II) | | | 8 131.00 | |
GG - OPERATING RESULT (I - II) | | | -8 131.00 | |
GP Total financial income (V) | | | 92.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 92.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 039.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 92.00 | | | 92.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 131.00 | 10 801.00 | | 8 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 039.00 | -10 801.00 | | -8 039.00 |
| |
| 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 | 19 800.00 | | | 19 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 800.00 | |
I4 DECREASES Grand Total | | | 19 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 800.00 | | | 19 800.00 |
| |
| 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 | 8 110.00 | 8 110.00 | | 8 110.00 |
VI Group and Associates | 10 083.00 | 10 083.00 | | 10 083.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 92.00 | 92.00 | | 92.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92.00 | 92.00 | | 92.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 193.00 | 18 193.00 | | 18 193.00 |
