| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 457 364.00 | | 1 457 364.00 | 1 457 364.00 |
BJ TOTAL (I) | 2 214 304.00 | 725 932.00 | 1 488 372.00 | 2 214 304.00 |
CF Cash and cash equivalents | 61.00 | | 61.00 | 61.00 |
CJ TOTAL (II) | 61.00 | | 61.00 | 61.00 |
CO Grand total (0 to V) | 2 214 366.00 | 725 932.00 | 1 488 434.00 | 2 214 366.00 |
CU Other investments | 756 940.00 | 725 932.00 | 31 008.00 | 756 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DH Retained earnings | -733 935.00 | | | -733 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 951.00 | | | -15 951.00 |
DL TOTAL (I) | -749 787.00 | | | -749 787.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 234 483.00 | | | 2 234 483.00 |
DX Trade payables and related accounts | 3 495.00 | | | 3 495.00 |
DY Tax and social security liabilities | 221.00 | | | 221.00 |
EC TOTAL (IV) | 2 238 221.00 | | | 2 238 221.00 |
EE Grand total (I to V) | 1 488 434.00 | | | 1 488 434.00 |
EG Accrued income and payables due within one year | 2 238 221.00 | | | 2 238 221.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20.00 | | | 20.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 534.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GF Total Operating Expenses (II) | | | 1 744.00 | |
GG - OPERATING RESULT (I - II) | | | -1 744.00 | |
GH Attributed profit or transferred loss (III) | | | 330.00 | |
GI Supported loss or transferred profit (IV) | | | 71.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 006.00 | |
GP Total financial income (V) | | | 30 006.00 | |
GR Interest and similar expenses | | | 44 461.00 | |
GU Total financial expenses (VI) | | | 44 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 454.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | | | -11.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 337.00 | | | 30 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 288.00 | | | 46 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 951.00 | | | -15 951.00 |
| |
| 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 | 2 184 138.00 | | 30 166.00 | 2 184 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 214 304.00 | |
I4 DECREASES Grand Total | | | 2 214 304.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 184 138.00 | | 30 166.00 | 2 184 138.00 |
| |
| 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 | 2 234 484.00 | 2 234 484.00 | | 2 234 484.00 |
8B Suppliers and Related Accounts | 3 496.00 | 3 496.00 | | 3 496.00 |
UL Receivables related to investments | 1 457 365.00 | | | 1 457 365.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 457 365.00 | | 1 457 365.00 | 1 457 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 238 221.00 | 2 238 221.00 | | 2 238 221.00 |
