| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 63 030.00 | | 63 030.00 | 63 030.00 |
BJ TOTAL (I) | 453 350.00 | | 453 350.00 | 453 350.00 |
BZ Other receivables | 42 067.00 | | 42 067.00 | 42 067.00 |
CF Cash and cash equivalents | 1 066.00 | | 1 066.00 | 1 066.00 |
CH Prepaid expenses | 1 131.00 | | 1 131.00 | 1 131.00 |
CJ TOTAL (II) | 44 263.00 | | 44 263.00 | 44 263.00 |
CO Grand total (0 to V) | 497 613.00 | | 497 613.00 | 497 613.00 |
CP Shares due in less than one year | 63 030.00 | | | 63 030.00 |
CU Other investments | 390 320.00 | | 390 320.00 | 390 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 246 160.00 | 246 160.00 | | 246 160.00 |
DD Legal reserve (1) | 24 616.00 | 24 616.00 | | 24 616.00 |
DG Other reserves | 105 900.00 | 107 223.00 | | 105 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 551.00 | -1 323.00 | | -2 551.00 |
DL TOTAL (I) | 374 125.00 | 376 676.00 | | 374 125.00 |
DU Loans and Debts from Credit Institutions (3) | | 5.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 121 736.00 | 120 057.00 | | 121 736.00 |
DX Trade payables and related accounts | 1 752.00 | 1 626.00 | | 1 752.00 |
EC TOTAL (IV) | 123 488.00 | 121 688.00 | | 123 488.00 |
EE Grand total (I to V) | 497 613.00 | 498 364.00 | | 497 613.00 |
EG Accrued income and payables due within one year | 123 488.00 | 121 688.00 | | 123 488.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 5.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 047.00 | |
FZ Social Security Contributions | | | 553.00 | |
GF Total Operating Expenses (II) | | | 3 600.00 | |
GG - OPERATING RESULT (I - II) | | | -3 600.00 | |
GL Other interest and similar income | | | 1 049.00 | |
GP Total financial income (V) | | | 1 049.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 049.00 | 1 310.00 | | 1 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 600.00 | 2 633.00 | | 3 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 551.00 | -1 323.00 | | -2 551.00 |
| |
| 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 | 457 076.00 | | 2 327.00 | 457 076.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 053.00 | 453 350.00 | |
I4 DECREASES Grand Total | | 6 053.00 | 453 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 457 076.00 | | 2 327.00 | 457 076.00 |
| |
| 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 | 1 752.00 | 1 752.00 | | 1 752.00 |
UL Receivables related to investments | 63 030.00 | 63 030.00 | | 63 030.00 |
VI Group and Associates | 121 736.00 | 121 736.00 | | 121 736.00 |
VM Income taxes | 42 067.00 | | | 42 067.00 |
VS Prepaid expenses | 1 131.00 | | | 1 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 228.00 | 106 228.00 | | 106 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 488.00 | 123 488.00 | | 123 488.00 |
