| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 864.00 | | 20 864.00 | 20 864.00 |
BJ TOTAL (I) | 142 823.00 | | 142 823.00 | 142 823.00 |
CF Cash and cash equivalents | 1 634.00 | | 1 634.00 | 1 634.00 |
CJ TOTAL (II) | 1 634.00 | | 1 634.00 | 1 634.00 |
CO Grand total (0 to V) | 144 457.00 | | 144 457.00 | 144 457.00 |
CU Other investments | 121 959.00 | | 121 959.00 | 121 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | 3 900.00 | | 3 900.00 |
DG Other reserves | 72 700.00 | 58 334.00 | | 72 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 200.00 | 14 365.00 | | 1 200.00 |
DL TOTAL (I) | 116 800.00 | 115 600.00 | | 116 800.00 |
DU Loans and Debts from Credit Institutions (3) | | 34.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 23 940.00 | 35 401.00 | | 23 940.00 |
DX Trade payables and related accounts | 3 716.00 | 2 356.00 | | 3 716.00 |
EC TOTAL (IV) | 27 656.00 | 37 792.00 | | 27 656.00 |
EE Grand total (I to V) | 144 457.00 | 153 392.00 | | 144 457.00 |
EG Accrued income and payables due within one year | 27 656.00 | 37 792.00 | | 27 656.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 34.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 411.00 | |
GF Total Operating Expenses (II) | | | 2 411.00 | |
GG - OPERATING RESULT (I - II) | | | -2 411.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 200.00 | |
GL Other interest and similar income | | | 411.00 | |
GP Total financial income (V) | | | 3 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 611.00 | 16 778.00 | | 3 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 411.00 | 2 413.00 | | 2 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 200.00 | 14 365.00 | | 1 200.00 |
| |
| 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 | 153 392.00 | | | 153 392.00 |
I3 DECREASES Total Financial Fixed Assets | | | 142 823.00 | |
I4 DECREASES Grand Total | | | 142 823.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 153 392.00 | | | 153 392.00 |
| |
| 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 | 3 716.00 | 3 716.00 | | 3 716.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 940.00 | 23 940.00 | | 23 940.00 |
UL Receivables related to investments | 20 864.00 | | | 20 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 864.00 | | 20 864.00 | 20 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 656.00 | 27 656.00 | | 27 656.00 |
