| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 501.00 | | 40 501.00 | 40 501.00 |
BJ TOTAL (I) | 350 249.00 | | 350 249.00 | 350 249.00 |
CH Prepaid expenses | 665.00 | | 665.00 | 665.00 |
CJ TOTAL (II) | 665.00 | | 665.00 | 665.00 |
CO Grand total (0 to V) | 350 915.00 | | 350 915.00 | 350 915.00 |
CP Shares due in less than one year | 40 501.00 | | | 40 501.00 |
CU Other investments | 309 748.00 | | 309 748.00 | 309 748.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 000.00 | 245 000.00 | | 245 000.00 |
DD Legal reserve (1) | 4 705.00 | 3 993.00 | | 4 705.00 |
DG Other reserves | 80 720.00 | 67 195.00 | | 80 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 896.00 | 14 237.00 | | -3 896.00 |
DK Regulated provisions | 8 750.00 | 8 750.00 | | 8 750.00 |
DL TOTAL (I) | 335 279.00 | 339 175.00 | | 335 279.00 |
DU Loans and Debts from Credit Institutions (3) | 11 125.00 | 27 036.00 | | 11 125.00 |
DX Trade payables and related accounts | 4 511.00 | 3 117.00 | | 4 511.00 |
EC TOTAL (IV) | 15 635.00 | 30 153.00 | | 15 635.00 |
EE Grand total (I to V) | 350 915.00 | 369 327.00 | | 350 915.00 |
EG Accrued income and payables due within one year | 15 635.00 | 19 457.00 | | 15 635.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 407.00 | 736.00 | | 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 667.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 667.00 | |
GG - OPERATING RESULT (I - II) | | | -3 667.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 545.00 | |
GP Total financial income (V) | | | 545.00 | |
GR Interest and similar expenses | | | 1 115.00 | |
GU Total financial expenses (VI) | | | 1 115.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 341.00 | | | 341.00 |
HD Total exceptional income (VII) | 341.00 | | | 341.00 |
HG Exceptional depreciation and provisions | | 834.00 | | |
HH Total exceptional expenses (VIII) | | 834.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 341.00 | -834.00 | | 341.00 |
HL TOTAL REVENUE (I + III + V + VII) | 886.00 | 20 842.00 | | 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 782.00 | 6 605.00 | | 4 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 896.00 | 14 237.00 | | -3 896.00 |
| |
| 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 | 368 667.00 | | | 368 667.00 |
I3 DECREASES Total Financial Fixed Assets | 18 418.00 | | 350 249.00 | 18 418.00 |
I4 DECREASES Grand Total | 18 418.00 | | 350 249.00 | 18 418.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 368 667.00 | | | 368 667.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 750.00 | | | 8 750.00 |
7C Grand total | 8 750.00 | | | 8 750.00 |
| |
| 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 | 4 511.00 | 4 511.00 | | 4 511.00 |
UL Receivables related to investments | 40 501.00 | 40 501.00 | | 40 501.00 |
VG Loans with a maturity of up to one year at origin | 407.00 | 407.00 | | 407.00 |
VH Loans with a maturity of more than one year at origin | 10 718.00 | 10 718.00 | | 10 718.00 |
VK Loans repaid during the year | 15 550.00 | | | 15 550.00 |
VS Prepaid expenses | 665.00 | 665.00 | | 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 167.00 | 41 166.00 | | 41 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 635.00 | 15 635.00 | | 15 635.00 |
