| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 824 200.00 | 380 000.00 | 444 200.00 | 824 200.00 |
CF Cash and cash equivalents | 4 756.00 | | 4 756.00 | 4 756.00 |
CJ TOTAL (II) | 4 756.00 | | 4 756.00 | 4 756.00 |
CO Grand total (0 to V) | 828 956.00 | 380 000.00 | 448 956.00 | 828 956.00 |
CU Other investments | 724 200.00 | 380 000.00 | 344 200.00 | 724 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 840 000.00 | 840 000.00 | | 840 000.00 |
DH Retained earnings | -10 326.00 | | | -10 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -388 035.00 | -10 326.00 | | -388 035.00 |
DK Regulated provisions | 1 190.00 | 350.00 | | 1 190.00 |
DL TOTAL (I) | 442 829.00 | 830 024.00 | | 442 829.00 |
DX Trade payables and related accounts | 6 126.00 | 14 176.00 | | 6 126.00 |
EC TOTAL (IV) | 6 126.00 | 14 176.00 | | 6 126.00 |
EE Grand total (I to V) | 448 956.00 | 844 200.00 | | 448 956.00 |
EG Accrued income and payables due within one year | 6 126.00 | 14 176.00 | | 6 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 195.00 | |
GF Total Operating Expenses (II) | | | 7 195.00 | |
GG - OPERATING RESULT (I - II) | | | -7 195.00 | |
GQ Financial allocations to depreciation and provisions | | | 380 000.00 | |
GU Total financial expenses (VI) | | | 380 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -380 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -387 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 840.00 | 350.00 | | 840.00 |
HH Total exceptional expenses (VIII) | 840.00 | 350.00 | | 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840.00 | -350.00 | | -840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 388 035.00 | 10 326.00 | | 388 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -388 035.00 | -10 326.00 | | -388 035.00 |
| |
| 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 | 624 200.00 | | 300 000.00 | 624 200.00 |
I3 DECREASES Total Financial Fixed Assets | | 100 000.00 | 824 200.00 | |
I4 DECREASES Grand Total | | 100 000.00 | 824 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 624 200.00 | | 300 000.00 | 624 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 350.00 | 840.00 | | 350.00 |
7C Grand total | 350.00 | 840.00 | | 350.00 |
UJ - Exceptional | | 840.00 | | |
| |
| 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 | 6 126.00 | 6 126.00 | | 6 126.00 |
UL Receivables related to investments | 100 000.00 | | 100 000.00 | 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 000.00 | | 100 000.00 | 100 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 126.00 | 6 126.00 | | 6 126.00 |
