| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 844 000.00 | | 1 844 000.00 | 1 844 000.00 |
BJ TOTAL (I) | 2 294 000.00 | 408 600.00 | 1 885 400.00 | 2 294 000.00 |
BX Customers and related accounts | 46 100.00 | | 46 100.00 | 46 100.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 16.00 | | 16.00 | 16.00 |
CJ TOTAL (II) | 46 116.00 | | 46 116.00 | 46 116.00 |
CO Grand total (0 to V) | 2 340 116.00 | 408 600.00 | 1 931 516.00 | 2 340 116.00 |
CU Other investments | 450 000.00 | 408 600.00 | 41 400.00 | 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DH Retained earnings | -424 638.00 | -435 483.00 | | -424 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 120.00 | 10 846.00 | | -17 120.00 |
DL TOTAL (I) | 158 242.00 | 175 362.00 | | 158 242.00 |
DX Trade payables and related accounts | 1 589.00 | 1 456.00 | | 1 589.00 |
DY Tax and social security liabilities | 127.00 | 130.00 | | 127.00 |
EA Other liabilities | 1 771 559.00 | 1 748 588.00 | | 1 771 559.00 |
EC TOTAL (IV) | 1 773 274.00 | 1 750 173.00 | | 1 773 274.00 |
EE Grand total (I to V) | 1 931 516.00 | 1 925 536.00 | | 1 931 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 828.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 2 981.00 | |
GG - OPERATING RESULT (I - II) | | | -2 981.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 745.00 | |
GP Total financial income (V) | | | 7 745.00 | |
GR Interest and similar expenses | | | 21 885.00 | |
GU Total financial expenses (VI) | | | 21 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 745.00 | 40 391.00 | | 7 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 865.00 | 29 545.00 | | 24 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 120.00 | 10 846.00 | | -17 120.00 |
| |
| 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 | 2 294 000.00 | | | 2 294 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 294 000.00 | |
I4 DECREASES Grand Total | | | 2 294 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 294 000.00 | | | 2 294 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 408 600.00 | 408 600.00 | | 408 600.00 |
7C Grand total | 408 600.00 | 408 600.00 | | 408 600.00 |
| |
| 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 | 1 589.00 | 1 589.00 | | 1 589.00 |
UL Receivables related to investments | 1 844 000.00 | 1 844 000.00 | | 1 844 000.00 |
UX Other trade receivables | 46 100.00 | | | 46 100.00 |
VI Group and Associates | 1 771 559.00 | 1 771 559.00 | | 1 771 559.00 |
VQ Other Taxes, Duties, and Similar Debts | 127.00 | 127.00 | | 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 890 100.00 | 1 890 100.00 | | 1 890 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 773 274.00 | 1 773 274.00 | | 1 773 274.00 |
