| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 115 635.00 | | 115 635.00 | 115 635.00 |
BJ TOTAL (I) | 374 735.00 | 122 200.00 | 252 535.00 | 374 735.00 |
CF Cash and cash equivalents | 2 138.00 | | 2 138.00 | 2 138.00 |
CJ TOTAL (II) | 2 138.00 | | 2 138.00 | 2 138.00 |
CO Grand total (0 to V) | 376 873.00 | 122 200.00 | 254 673.00 | 376 873.00 |
CP Shares due in less than one year | 115 635.00 | | | 115 635.00 |
CU Other investments | 259 100.00 | 122 200.00 | 136 900.00 | 259 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 100.00 | 260 100.00 | | 260 100.00 |
DH Retained earnings | -91 421.00 | -77 677.00 | | -91 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -135 257.00 | -13 744.00 | | -135 257.00 |
DL TOTAL (I) | 33 422.00 | 168 679.00 | | 33 422.00 |
DU Loans and Debts from Credit Institutions (3) | 52.00 | 78.00 | | 52.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 632.00 | 168 361.00 | | 154 632.00 |
DX Trade payables and related accounts | 66 566.00 | 57 206.00 | | 66 566.00 |
DY Tax and social security liabilities | | 151.00 | | |
EC TOTAL (IV) | 221 250.00 | 225 796.00 | | 221 250.00 |
EE Grand total (I to V) | 254 673.00 | 394 475.00 | | 254 673.00 |
EG Accrued income and payables due within one year | 221 250.00 | 225 796.00 | | 221 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 791.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 11 945.00 | |
GG - OPERATING RESULT (I - II) | | | -11 945.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 454.00 | |
GP Total financial income (V) | | | 2 454.00 | |
GQ Financial allocations to depreciation and provisions | | | 122 200.00 | |
GR Interest and similar expenses | | | 3 566.00 | |
GU Total financial expenses (VI) | | | 125 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -123 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -135 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 454.00 | 2 609.00 | | 2 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 710.00 | 16 353.00 | | 137 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -135 257.00 | -13 744.00 | | -135 257.00 |
| |
| 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 | 393 838.00 | | 17 654.00 | 393 838.00 |
I4 DECREASES Grand Total | 36 757.00 | | 374 735.00 | 36 757.00 |
IY DECREASES Total Tangible Fixed Assets | 36 757.00 | | 374 735.00 | 36 757.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 393 838.00 | | 17 654.00 | 393 838.00 |
| |
| 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 | 10 745.00 | 10 745.00 | | 10 745.00 |
8B Suppliers and Related Accounts | 66 566.00 | 66 566.00 | | 66 566.00 |
UL Receivables related to investments | 115 635.00 | 115 635.00 | | 115 635.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VI Group and Associates | 143 887.00 | 143 887.00 | | 143 887.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 635.00 | 115 635.00 | | 115 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 250.00 | 221 250.00 | | 221 250.00 |
