| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 064.00 | | 10 064.00 | 10 064.00 |
BJ TOTAL (I) | 48 161.00 | | 48 161.00 | 48 161.00 |
BZ Other receivables | 5 175.00 | | 5 175.00 | 5 175.00 |
CF Cash and cash equivalents | 628.00 | | 628.00 | 628.00 |
CJ TOTAL (II) | 5 803.00 | | 5 803.00 | 5 803.00 |
CO Grand total (0 to V) | 53 964.00 | | 53 964.00 | 53 964.00 |
CU Other investments | 38 097.00 | | 38 097.00 | 38 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 375.00 | 53 375.00 | | 53 375.00 |
DD Legal reserve (1) | 5 337.00 | 5 337.00 | | 5 337.00 |
DH Retained earnings | -2 586.00 | 116.00 | | -2 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 138.00 | -2 702.00 | | -3 138.00 |
DL TOTAL (I) | 52 989.00 | 56 126.00 | | 52 989.00 |
EA Other liabilities | 975.00 | 1 037.00 | | 975.00 |
EC TOTAL (IV) | 975.00 | 1 037.00 | | 975.00 |
EE Grand total (I to V) | 53 964.00 | 57 163.00 | | 53 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 197.00 | |
FX Taxes, duties, and similar payments | | | 443.00 | |
GF Total Operating Expenses (II) | | | 2 640.00 | |
GG - OPERATING RESULT (I - II) | | | -2 640.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42.00 | |
GP Total financial income (V) | | | 42.00 | |
GR Interest and similar expenses | | | 539.00 | |
GU Total financial expenses (VI) | | | 539.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42.00 | | | 42.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 180.00 | 2 702.00 | | 3 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 138.00 | -2 702.00 | | -3 138.00 |
| |
| 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 | 46 138.00 | | -10 064.00 | 46 138.00 |
I3 DECREASES Total Financial Fixed Assets | | -12 087.00 | 48 161.00 | |
I4 DECREASES Grand Total | | -12 087.00 | 48 161.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 46 138.00 | | -10 064.00 | 46 138.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 975.00 | 975.00 | | 975.00 |
UL Receivables related to investments | 10 064.00 | 10 064.00 | | 10 064.00 |
VC Group and associates | 5 175.00 | | | 5 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 239.00 | 15 239.00 | | 15 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 975.00 | 975.00 | | 975.00 |
