| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 660.00 | | 10 660.00 | 10 660.00 |
BJ TOTAL (I) | 161 908.00 | | 161 908.00 | 161 908.00 |
CD Marketable securities | 7 000.00 | | 7 000.00 | 7 000.00 |
CF Cash and cash equivalents | 360.00 | | 360.00 | 360.00 |
CJ TOTAL (II) | 7 360.00 | | 7 360.00 | 7 360.00 |
CO Grand total (0 to V) | 169 268.00 | | 169 268.00 | 169 268.00 |
CU Other investments | 151 248.00 | | 151 248.00 | 151 248.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 18 654.00 | 26 720.00 | | 18 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 270.00 | -8 065.00 | | -8 270.00 |
DL TOTAL (I) | 11 484.00 | 19 754.00 | | 11 484.00 |
DU Loans and Debts from Credit Institutions (3) | 130 959.00 | 140 205.00 | | 130 959.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 740.00 | 14 169.00 | | 25 740.00 |
DX Trade payables and related accounts | 1 050.00 | 660.00 | | 1 050.00 |
DY Tax and social security liabilities | 34.00 | | | 34.00 |
EC TOTAL (IV) | 157 783.00 | 155 034.00 | | 157 783.00 |
EE Grand total (I to V) | 169 268.00 | 174 789.00 | | 169 268.00 |
EG Accrued income and payables due within one year | 36 271.00 | 155 034.00 | | 36 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 751.00 | |
FX Taxes, duties, and similar payments | | | 306.00 | |
FZ Social Security Contributions | | | 970.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 5 033.00 | |
GG - OPERATING RESULT (I - II) | | | -5 033.00 | |
GL Other interest and similar income | | | 80.00 | |
GP Total financial income (V) | | | 80.00 | |
GR Interest and similar expenses | | | 3 317.00 | |
GU Total financial expenses (VI) | | | 3 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80.00 | 134.00 | | 80.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 350.00 | 8 199.00 | | 8 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 270.00 | -8 065.00 | | -8 270.00 |
| |
| 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 | 151 248.00 | | | 151 248.00 |
I3 DECREASES Total Financial Fixed Assets | | | 151 248.00 | |
I4 DECREASES Grand Total | | | 151 248.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 151 248.00 | | | 151 248.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 288.00 | 24 288.00 | | 24 288.00 |
8B Suppliers and Related Accounts | 1 050.00 | 1 050.00 | | 1 050.00 |
8D Social Security and Other Social Organizations | 34.00 | 34.00 | | 34.00 |
UL Receivables related to investments | 10 660.00 | 10 660.00 | | 10 660.00 |
VH Loans with a maturity of more than one year at origin | 130 959.00 | 9 447.00 | 39 883.00 | 130 959.00 |
VI Group and Associates | 1 452.00 | 1 452.00 | | 1 452.00 |
VK Loans repaid during the year | 9 246.00 | | | 9 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 660.00 | 10 660.00 | | 10 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 784.00 | 36 271.00 | 39 883.00 | 157 784.00 |
