| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 68 738.00 | | 68 738.00 | 68 738.00 |
BJ TOTAL (I) | 384 178.00 | | 384 178.00 | 384 178.00 |
CF Cash and cash equivalents | 74.00 | | 74.00 | 74.00 |
CJ TOTAL (II) | 74.00 | | 74.00 | 74.00 |
CO Grand total (0 to V) | 384 253.00 | | 384 253.00 | 384 253.00 |
CU Other investments | 315 440.00 | | 315 440.00 | 315 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 478.00 | | | -3 478.00 |
DK Regulated provisions | 1 062.00 | | | 1 062.00 |
DL TOTAL (I) | 297 584.00 | | | 297 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 993.00 | | | 83 993.00 |
DX Trade payables and related accounts | 2 676.00 | | | 2 676.00 |
EC TOTAL (IV) | 86 669.00 | | | 86 669.00 |
EE Grand total (I to V) | 384 253.00 | | | 384 253.00 |
EG Accrued income and payables due within one year | 86 669.00 | | | 86 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 2 296.00 | |
GF Total Operating Expenses (II) | | | 2 296.00 | |
GG - OPERATING RESULT (I - II) | | | -2 294.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 579.00 | |
GP Total financial income (V) | | | 579.00 | |
GU Total financial expenses (VI) | | | 701.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 062.00 | | | 1 062.00 |
HH Total exceptional expenses (VIII) | 1 062.00 | | | 1 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 062.00 | | | -1 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 581.00 | | | 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 059.00 | | | 4 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 478.00 | | | -3 478.00 |
| |
| 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 | | | 384 178.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 384 178.00 | |
I4 DECREASES Grand Total | | | 384 178.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 384 178.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 83 993.00 | 83 993.00 | | 83 993.00 |
8B Suppliers and Related Accounts | 2 676.00 | 2 676.00 | | 2 676.00 |
UL Receivables related to investments | 68 738.00 | | | 68 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 738.00 | | 68 738.00 | 68 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 669.00 | 86 669.00 | | 86 669.00 |
