| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 31 232.00 | | 31 232.00 | 31 232.00 |
BJ TOTAL (I) | 128 864.00 | | 128 864.00 | 128 864.00 |
CF Cash and cash equivalents | 15 044.00 | | 15 044.00 | 15 044.00 |
CJ TOTAL (II) | 15 044.00 | | 15 044.00 | 15 044.00 |
CO Grand total (0 to V) | 143 909.00 | | 143 909.00 | 143 909.00 |
CU Other investments | 97 632.00 | | 97 632.00 | 97 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 127 500.00 | | | 127 500.00 |
DF Regulated reserves (1) | 122.00 | | | 122.00 |
DH Retained earnings | -253 954.00 | | | -253 954.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 263.00 | | | 11 263.00 |
DL TOTAL (I) | -115 068.00 | | | -115 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247 359.00 | | | 247 359.00 |
DX Trade payables and related accounts | 1 260.00 | | | 1 260.00 |
DY Tax and social security liabilities | 79.00 | | | 79.00 |
DZ Fixed asset liabilities and related accounts | 10 279.00 | | | 10 279.00 |
EC TOTAL (IV) | 258 977.00 | | | 258 977.00 |
EE Grand total (I to V) | 143 909.00 | | | 143 909.00 |
EG Accrued income and payables due within one year | -258 977.00 | | | -258 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 316.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | -2 499.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | -1 106.00 | |
GG - OPERATING RESULT (I - II) | | | 1 106.00 | |
GH Attributed profit or transferred loss (III) | | | 11 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 862.00 | |
GP Total financial income (V) | | | 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 578.00 | | | 2 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 735.00 | | | 12 735.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 471.00 | | | 1 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 263.00 | | | 11 263.00 |
| |
| 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 | 135 630.00 | | | 135 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128 865.00 | |
I4 DECREASES Grand Total | | | 128 865.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 135 630.00 | | | 135 630.00 |
| |
| 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 |
8J Fixed Asset Liabilities and Related Accounts | 10 279.00 | 10 279.00 | | 10 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 247 359.00 | 247 359.00 | | 247 359.00 |
UL Receivables related to investments | 31 232.00 | | | 31 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 232.00 | | 31 232.00 | 31 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 977.00 | 258 977.00 | | 258 977.00 |
