| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 118.00 | | 25 118.00 | 25 118.00 |
BJ TOTAL (I) | 588 018.00 | 190 000.00 | 398 018.00 | 588 018.00 |
BZ Other receivables | 352.00 | | 352.00 | 352.00 |
CF Cash and cash equivalents | 304.00 | | 304.00 | 304.00 |
CJ TOTAL (II) | 656.00 | | 656.00 | 656.00 |
CO Grand total (0 to V) | 588 674.00 | 190 000.00 | 398 674.00 | 588 674.00 |
CP Shares due in less than one year | 25 118.00 | | | 25 118.00 |
CU Other investments | 562 900.00 | 190 000.00 | 372 900.00 | 562 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 568 900.00 | 568 900.00 | | 568 900.00 |
DH Retained earnings | -243 639.00 | -232 312.00 | | -243 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 666.00 | -11 327.00 | | -14 666.00 |
DL TOTAL (I) | 310 595.00 | 325 261.00 | | 310 595.00 |
DU Loans and Debts from Credit Institutions (3) | | 17.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 84 083.00 | 59 438.00 | | 84 083.00 |
DX Trade payables and related accounts | 3 926.00 | 10 640.00 | | 3 926.00 |
DY Tax and social security liabilities | | 144.00 | | |
EA Other liabilities | 70.00 | 70.00 | | 70.00 |
EC TOTAL (IV) | 88 079.00 | 70 309.00 | | 88 079.00 |
EE Grand total (I to V) | 398 674.00 | 395 570.00 | | 398 674.00 |
EG Accrued income and payables due within one year | 88 079.00 | 70 309.00 | | 88 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 71.00 | |
FW Other purchases and external expenses | | | 16 206.00 | |
FX Taxes, duties, and similar payments | | | 3.00 | |
GF Total Operating Expenses (II) | | | 16 209.00 | |
GG - OPERATING RESULT (I - II) | | | -16 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 799.00 | |
GP Total financial income (V) | | | 2 799.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 327.00 | |
GU Total financial expenses (VI) | | | 1 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 870.00 | 17 340.00 | | 2 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 536.00 | 28 667.00 | | 17 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 666.00 | -11 327.00 | | -14 666.00 |
| |
| 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 | 585 218.00 | | 2 799.00 | 585 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 588 018.00 | |
I4 DECREASES Grand Total | | | 588 018.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 585 218.00 | | 2 799.00 | 585 218.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 190 000.00 | | | 190 000.00 |
7C Grand total | 190 000.00 | | | 190 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 926.00 | 3 926.00 | | 3 926.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
UL Receivables related to investments | 25 118.00 | 25 118.00 | | 25 118.00 |
VC Group and associates | 352.00 | | | 352.00 |
VI Group and Associates | 84 083.00 | 84 083.00 | | 84 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 469.00 | 25 469.00 | | 25 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 079.00 | 88 079.00 | | 88 079.00 |
