| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 114 000.00 | | 114 000.00 | 114 000.00 |
BJ TOTAL (I) | 117 425.00 | | 117 425.00 | 117 425.00 |
BZ Other receivables | 558.00 | | 558.00 | 558.00 |
CF Cash and cash equivalents | 180.00 | | 180.00 | 180.00 |
CJ TOTAL (II) | 738.00 | | 738.00 | 738.00 |
CO Grand total (0 to V) | 118 163.00 | | 118 163.00 | 118 163.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 039.00 | | | -4 039.00 |
DL TOTAL (I) | 960.00 | | | 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117 003.00 | | | 117 003.00 |
EA Other liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 117 203.00 | | | 117 203.00 |
EE Grand total (I to V) | 118 163.00 | | | 118 163.00 |
EG Accrued income and payables due within one year | 117 203.00 | | | 117 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 103.00 | |
FZ Social Security Contributions | | | 891.00 | |
GF Total Operating Expenses (II) | | | 3 994.00 | |
GG - OPERATING RESULT (I - II) | | | -3 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 039.00 | | | 4 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 039.00 | | | -4 039.00 |
| |
| 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 | | | 117 425.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 117 425.00 | |
I4 DECREASES Grand Total | | | 117 425.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 117 425.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 200.00 | 200.00 | | 200.00 |
UL Receivables related to investments | 114 000.00 | | | 114 000.00 |
VB VAT | 558.00 | | | 558.00 |
VI Group and Associates | 117 003.00 | 117 003.00 | | 117 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 558.00 | 558.00 | 114 000.00 | 114 558.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 203.00 | 117 203.00 | | 117 203.00 |
