| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 461.00 | | 4 461.00 | 4 461.00 |
BJ TOTAL (I) | 4 796.00 | | 4 796.00 | 4 796.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 23 842.00 | | 23 842.00 | 23 842.00 |
CJ TOTAL (II) | 23 842.00 | | 23 842.00 | 23 842.00 |
CO Grand total (0 to V) | 28 638.00 | | 28 638.00 | 28 638.00 |
CP Shares due in less than one year | 4 461.00 | | | 4 461.00 |
CU Other investments | 335.00 | | 335.00 | 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -84 640.00 | -98 184.00 | | -84 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 651.00 | 13 544.00 | | 4 651.00 |
DL TOTAL (I) | -72 366.00 | -77 017.00 | | -72 366.00 |
DO TOTAL (II) | 1.00 | 1.00 | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 760.00 | 104 214.00 | | 98 760.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
DY Tax and social security liabilities | 984.00 | | | 984.00 |
EC TOTAL (IV) | 101 004.00 | 105 474.00 | | 101 004.00 |
EE Grand total (I to V) | 28 638.00 | 28 457.00 | | 28 638.00 |
EG Accrued income and payables due within one year | 101 004.00 | 105 474.00 | | 101 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 861.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | -1 128.00 | |
GF Total Operating Expenses (II) | | | 808.00 | |
GG - OPERATING RESULT (I - II) | | | -808.00 | |
GH Attributed profit or transferred loss (III) | | | 7 238.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 333.00 | |
GP Total financial income (V) | | | 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 112.00 | 242.00 | | 2 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 571.00 | 14 601.00 | | 7 571.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 920.00 | 1 057.00 | | 2 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 651.00 | 13 544.00 | | 4 651.00 |
| |
| 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 | 13 175.00 | | | 13 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 796.00 | |
I4 DECREASES Grand Total | | | 4 796.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 175.00 | | | 13 175.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98 760.00 | 98 760.00 | | 98 760.00 |
UL Receivables related to investments | 4 461.00 | 4 461.00 | | 4 461.00 |
VJ Loans taken out during the year | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 461.00 | 4 461.00 | | 4 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 004.00 | 101 004.00 | | 101 004.00 |
