| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 13 897.00 | | 13 897.00 | 13 897.00 |
BJ TOTAL (I) | 64 165.00 | | 64 165.00 | 64 165.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 32 659.00 | | 32 659.00 | 32 659.00 |
CJ TOTAL (II) | 32 659.00 | | 32 659.00 | 32 659.00 |
CO Grand total (0 to V) | 96 824.00 | | 96 824.00 | 96 824.00 |
CP Shares due in less than one year | 13 897.00 | | | 13 897.00 |
CU Other investments | 50 268.00 | | 50 268.00 | 50 268.00 |
| |
| 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 | -124 384.00 | -145 003.00 | | -124 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 668.00 | 20 620.00 | | 6 668.00 |
DL TOTAL (I) | -110 093.00 | -116 761.00 | | -110 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 216.00 | 211 411.00 | | 204 216.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
DY Tax and social security liabilities | 1 441.00 | | | 1 441.00 |
EC TOTAL (IV) | 206 917.00 | 212 671.00 | | 206 917.00 |
EE Grand total (I to V) | 96 824.00 | 95 910.00 | | 96 824.00 |
EG Accrued income and payables due within one year | 206 917.00 | 212 671.00 | | 206 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 749.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | -1 541.00 | |
GF Total Operating Expenses (II) | | | 283.00 | |
GG - OPERATING RESULT (I - II) | | | -283.00 | |
GH Attributed profit or transferred loss (III) | | | 9 502.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 431.00 | |
GP Total financial income (V) | | | 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 982.00 | 729.00 | | 2 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 933.00 | 21 654.00 | | 9 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 265.00 | 1 034.00 | | 3 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 668.00 | 20 620.00 | | 6 668.00 |
| |
| 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 | 86 032.00 | | | 86 032.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64 165.00 | |
I4 DECREASES Grand Total | | | 64 165.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 032.00 | | | 86 032.00 |
| |
| 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) | 204 216.00 | 204 216.00 | | 204 216.00 |
UL Receivables related to investments | 13 897.00 | 13 897.00 | | 13 897.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 897.00 | 13 897.00 | | 13 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 917.00 | 206 917.00 | | 206 917.00 |
