| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 26 165.00 | | 26 165.00 | 26 165.00 |
BJ TOTAL (I) | 106 562.00 | | 106 562.00 | 106 562.00 |
BZ Other receivables | 2 243.00 | | 2 243.00 | 2 243.00 |
CF Cash and cash equivalents | 7 361.00 | | 7 361.00 | 7 361.00 |
CJ TOTAL (II) | 9 604.00 | | 9 604.00 | 9 604.00 |
CO Grand total (0 to V) | 116 167.00 | | 116 167.00 | 116 167.00 |
CP Shares due in less than one year | 26 165.00 | | | 26 165.00 |
CU Other investments | 80 398.00 | | 80 398.00 | 80 398.00 |
| |
| 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 | -40 728.00 | -45 729.00 | | -40 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 929.00 | 5 000.00 | | 929.00 |
DL TOTAL (I) | -32 177.00 | -33 106.00 | | -32 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 083.00 | 213 500.00 | | 147 083.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
EC TOTAL (IV) | 148 343.00 | 214 760.00 | | 148 343.00 |
EE Grand total (I to V) | 116 167.00 | 181 654.00 | | 116 167.00 |
EG Accrued income and payables due within one year | 148 343.00 | 214 760.00 | | 148 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 777.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | -2 243.00 | |
GF Total Operating Expenses (II) | | | 3 609.00 | |
GG - OPERATING RESULT (I - II) | | | -3 609.00 | |
GH Attributed profit or transferred loss (III) | | | 4 180.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 358.00 | |
GP Total financial income (V) | | | 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 538.00 | 8 121.00 | | 4 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 609.00 | 3 121.00 | | 3 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 929.00 | 5 000.00 | | 929.00 |
| |
| 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 | 95 424.00 | | | 95 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 106 562.00 | |
I4 DECREASES Grand Total | | | 106 562.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 424.00 | | | 95 424.00 |
| |
| 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) | 147 083.00 | 147 083.00 | | 147 083.00 |
UL Receivables related to investments | 26 165.00 | 26 165.00 | | 26 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 408.00 | 28 408.00 | | 28 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 343.00 | 148 343.00 | | 148 343.00 |
