| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 160 340.00 | 5 170.00 | 155 170.00 | 160 340.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 1 877.00 | | 1 877.00 | 1 877.00 |
CJ TOTAL (II) | 1 977.00 | | 1 977.00 | 1 977.00 |
CO Grand total (0 to V) | 162 317.00 | 5 170.00 | 157 147.00 | 162 317.00 |
CU Other investments | 10 340.00 | 5 170.00 | 5 170.00 | 10 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 100.00 | 12 100.00 | | 12 100.00 |
DH Retained earnings | -38 611.00 | -21 323.00 | | -38 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 499.00 | -17 287.00 | | -24 499.00 |
DL TOTAL (I) | -51 010.00 | -26 511.00 | | -51 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 750.00 | 169 600.00 | | 194 750.00 |
DX Trade payables and related accounts | 13 407.00 | 12 251.00 | | 13 407.00 |
EC TOTAL (IV) | 208 157.00 | 181 851.00 | | 208 157.00 |
EE Grand total (I to V) | 157 147.00 | 155 340.00 | | 157 147.00 |
EI Including equity loans | 194 750.00 | | | 194 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 499.00 | |
GF Total Operating Expenses (II) | | | 24 499.00 | |
GG - OPERATING RESULT (I - II) | | | -24 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 499.00 | 17 287.00 | | 24 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 499.00 | -17 287.00 | | -24 499.00 |
| |
| 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 | 160 340.00 | | | 160 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160 340.00 | |
I4 DECREASES Grand Total | | | 160 340.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 160 340.00 | | | 160 340.00 |
| |
| 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 | 13 407.00 | 13 407.00 | | 13 407.00 |
UL Receivables related to investments | 150 000.00 | | 150 000.00 | 150 000.00 |
VI Group and Associates | 194 750.00 | 194 750.00 | | 194 750.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 100.00 | 100.00 | 150 000.00 | 150 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 157.00 | 208 157.00 | | 208 157.00 |
