| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 247.00 | | 247.00 | 247.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 538 104.00 | | 538 104.00 | 538 104.00 |
BZ Other receivables | 23 450.00 | | 23 450.00 | 23 450.00 |
CF Cash and cash equivalents | 2 141.00 | | 2 141.00 | 2 141.00 |
CJ TOTAL (II) | 25 592.00 | | 25 592.00 | 25 592.00 |
CO Grand total (0 to V) | 563 696.00 | | 563 696.00 | 563 696.00 |
CS Evaluated investments - equity method | 537 857.00 | | 537 857.00 | 537 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 000.00 | 65 000.00 | | 65 000.00 |
DB Share, merger, contribution premiums, etc. | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 6 500.00 | 6 500.00 | | 6 500.00 |
DG Other reserves | 390 504.00 | 354 159.00 | | 390 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 076.00 | 36 345.00 | | -5 076.00 |
DL TOTAL (I) | 483 928.00 | 489 004.00 | | 483 928.00 |
DU Loans and Debts from Credit Institutions (3) | 11 084.00 | 19 813.00 | | 11 084.00 |
DX Trade payables and related accounts | 5 184.00 | 4 129.00 | | 5 184.00 |
DZ Fixed asset liabilities and related accounts | 63 500.00 | 72 500.00 | | 63 500.00 |
EC TOTAL (IV) | 79 768.00 | 96 443.00 | | 79 768.00 |
EE Grand total (I to V) | 563 696.00 | 585 446.00 | | 563 696.00 |
EG Accrued income and payables due within one year | 20 043.00 | 21 886.00 | | 20 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 775.00 | |
FX Taxes, duties, and similar payments | | | 190.00 | |
GE Other Expenses | | | 2 688.00 | |
GF Total Operating Expenses (II) | | | 7 653.00 | |
GG - OPERATING RESULT (I - II) | | | -7 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 249.00 | |
GP Total financial income (V) | | | 249.00 | |
GR Interest and similar expenses | | | 209.00 | |
GU Total financial expenses (VI) | | | 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 538.00 | -1 627.00 | | -2 538.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249.00 | 40 464.00 | | 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 324.00 | 4 119.00 | | 5 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 076.00 | 36 345.00 | | -5 076.00 |
| |
| 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 | 540 792.00 | | | 540 792.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 2 688.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 2 688.00 | 538 104.00 | |
I4 DECREASES Grand Total | | 2 688.00 | 538 104.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 540 792.00 | | | 540 792.00 |
| |
| 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 | 5 184.00 | 5 184.00 | | 5 184.00 |
8J Fixed Asset Liabilities and Related Accounts | 63 500.00 | 6 000.00 | 57 500.00 | 63 500.00 |
VC Group and associates | 8 329.00 | | | 8 329.00 |
VH Loans with a maturity of more than one year at origin | 11 084.00 | 8 860.00 | 2 225.00 | 11 084.00 |
VK Loans repaid during the year | 8 727.00 | | | 8 727.00 |
VM Income taxes | 15 121.00 | | | 15 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 450.00 | 23 450.00 | | 23 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 768.00 | 20 043.00 | 59 725.00 | 79 768.00 |
