| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 659 020.00 | | 659 020.00 | 659 020.00 |
BJ TOTAL (I) | 668 920.00 | | 668 920.00 | 668 920.00 |
CF Cash and cash equivalents | 15 927.00 | | 15 927.00 | 15 927.00 |
CJ TOTAL (II) | 15 927.00 | | 15 927.00 | 15 927.00 |
CO Grand total (0 to V) | 684 847.00 | | 684 847.00 | 684 847.00 |
CP Shares due in less than one year | 659 020.00 | | | 659 020.00 |
CU Other investments | 9 900.00 | | 9 900.00 | 9 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -16 608.00 | | | -16 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 568.00 | -16 608.00 | | -35 568.00 |
DL TOTAL (I) | -42 176.00 | -6 608.00 | | -42 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 716 711.00 | 202 566.00 | | 716 711.00 |
DX Trade payables and related accounts | 10 236.00 | 16 323.00 | | 10 236.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 727 023.00 | 218 890.00 | | 727 023.00 |
EE Grand total (I to V) | 684 847.00 | 212 282.00 | | 684 847.00 |
EI Including equity loans | 716 711.00 | | | 716 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 803.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 17 879.00 | |
GG - OPERATING RESULT (I - II) | | | -17 879.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 717.00 | |
GP Total financial income (V) | | | 7 717.00 | |
GR Interest and similar expenses | | | 25 405.00 | |
GU Total financial expenses (VI) | | | 25 405.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 717.00 | 1 765.00 | | 7 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 285.00 | 18 372.00 | | 43 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 568.00 | -16 608.00 | | -35 568.00 |
| |
| 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 | 202 465.00 | | 466 455.00 | 202 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 668 920.00 | |
I4 DECREASES Grand Total | | | 668 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 202 465.00 | | 466 455.00 | 202 465.00 |
| |
| 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 | 10 236.00 | 10 236.00 | | 10 236.00 |
UL Receivables related to investments | 659 020.00 | 659 020.00 | | 659 020.00 |
VI Group and Associates | 716 711.00 | 716 711.00 | | 716 711.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 659 020.00 | 659 020.00 | | 659 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 727 023.00 | 727 023.00 | | 727 023.00 |
