| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 882.00 | | 1 882.00 | 1 882.00 |
BJ TOTAL (I) | 20 333.00 | | 20 333.00 | 20 333.00 |
BZ Other receivables | 578.00 | | 578.00 | 578.00 |
CF Cash and cash equivalents | 1 662.00 | | 1 662.00 | 1 662.00 |
CJ TOTAL (II) | 2 240.00 | | 2 240.00 | 2 240.00 |
CO Grand total (0 to V) | 22 573.00 | | 22 573.00 | 22 573.00 |
CP Shares due in less than one year | 1 882.00 | | | 1 882.00 |
CU Other investments | 18 451.00 | | 18 451.00 | 18 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -84 195.00 | -81 969.00 | | -84 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 009.00 | -2 226.00 | | -1 009.00 |
DL TOTAL (I) | -77 581.00 | -76 572.00 | | -77 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 368.00 | 84 468.00 | | 97 368.00 |
DX Trade payables and related accounts | 2 786.00 | 1 440.00 | | 2 786.00 |
EC TOTAL (IV) | 100 154.00 | 85 908.00 | | 100 154.00 |
EE Grand total (I to V) | 22 573.00 | 9 336.00 | | 22 573.00 |
EG Accrued income and payables due within one year | 100 154.00 | 85 908.00 | | 100 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 950.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -578.00 | |
GF Total Operating Expenses (II) | | | 1 448.00 | |
GG - OPERATING RESULT (I - II) | | | -1 448.00 | |
GH Attributed profit or transferred loss (III) | | | 410.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 439.00 | 29.00 | | 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 448.00 | 2 255.00 | | 1 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 009.00 | -2 226.00 | | -1 009.00 |
| |
| 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 | 7 894.00 | | | 7 894.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 333.00 | |
I4 DECREASES Grand Total | | | 20 333.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 894.00 | | | 7 894.00 |
| |
| 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 | 2 786.00 | 2 786.00 | | 2 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97 368.00 | 97 368.00 | | 97 368.00 |
UL Receivables related to investments | 1 882.00 | 1 882.00 | | 1 882.00 |
VP Miscellaneous | 578.00 | | | 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 460.00 | 2 460.00 | | 2 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 154.00 | 100 154.00 | | 100 154.00 |
