| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 43 072.00 | | 43 072.00 | 43 072.00 |
BJ TOTAL (I) | 571 288.00 | | 571 288.00 | 571 288.00 |
CF Cash and cash equivalents | 516.00 | | 516.00 | 516.00 |
CJ TOTAL (II) | 516.00 | | 516.00 | 516.00 |
CO Grand total (0 to V) | 571 804.00 | | 571 804.00 | 571 804.00 |
CS Evaluated investments - equity method | 528 216.00 | | 528 216.00 | 528 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -16 187.00 | -7 224.00 | | -16 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 437.00 | -8 963.00 | | -23 437.00 |
DL TOTAL (I) | -34 624.00 | -11 187.00 | | -34 624.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 49.00 | | 14.00 |
DX Trade payables and related accounts | 18 677.00 | 6 825.00 | | 18 677.00 |
EA Other liabilities | 587 738.00 | 536 730.00 | | 587 738.00 |
EC TOTAL (IV) | 606 429.00 | 543 604.00 | | 606 429.00 |
EE Grand total (I to V) | 571 804.00 | 532 417.00 | | 571 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 438.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 14 514.00 | |
GG - OPERATING RESULT (I - II) | | | -14 514.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85.00 | |
GP Total financial income (V) | | | 85.00 | |
GR Interest and similar expenses | | | 9 008.00 | |
GU Total financial expenses (VI) | | | 9 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 437.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 85.00 | | | 85.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 522.00 | 8 963.00 | | 23 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 437.00 | -8 963.00 | | -23 437.00 |
| |
| 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 | 531 204.00 | | 40 085.00 | 531 204.00 |
I3 DECREASES Total Financial Fixed Assets | | | 571 288.00 | |
I4 DECREASES Grand Total | | | 571 288.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 531 204.00 | | 40 085.00 | 531 204.00 |
| |
| 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 | 18 677.00 | 18 677.00 | | 18 677.00 |
VC Group and associates | 43 072.00 | | | 43 072.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 587 738.00 | 587 738.00 | | 587 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 072.00 | 43 072.00 | | 43 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 606 429.00 | 606 429.00 | | 606 429.00 |
