| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 27 401.00 | | 27 401.00 | 27 401.00 |
BJ TOTAL (I) | 28 605.00 | | 28 605.00 | 28 605.00 |
BZ Other receivables | 3 908.00 | | 3 908.00 | 3 908.00 |
CF Cash and cash equivalents | 22 328.00 | | 22 328.00 | 22 328.00 |
CJ TOTAL (II) | 26 236.00 | | 26 236.00 | 26 236.00 |
CO Grand total (0 to V) | 54 842.00 | | 54 842.00 | 54 842.00 |
CP Shares due in less than one year | 27 401.00 | | | 27 401.00 |
CU Other investments | 1 204.00 | | 1 204.00 | 1 204.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -444 392.00 | -462 450.00 | | -444 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 399.00 | 18 058.00 | | -11 399.00 |
DL TOTAL (I) | -448 169.00 | -436 770.00 | | -448 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 501 691.00 | 548 791.00 | | 501 691.00 |
DX Trade payables and related accounts | 1 320.00 | 1 260.00 | | 1 320.00 |
EC TOTAL (IV) | 503 011.00 | 550 051.00 | | 503 011.00 |
EE Grand total (I to V) | 54 842.00 | 113 281.00 | | 54 842.00 |
EG Accrued income and payables due within one year | 503 011.00 | 550 051.00 | | 503 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 109.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -3 903.00 | |
GF Total Operating Expenses (II) | | | -1 723.00 | |
GG - OPERATING RESULT (I - II) | | | 1 723.00 | |
GH Attributed profit or transferred loss (III) | | | 3 219.00 | |
GI Supported loss or transferred profit (IV) | | | 17 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 906.00 | |
GP Total financial income (V) | | | 906.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 125.00 | 15 406.00 | | 4 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 524.00 | -2 652.00 | | 15 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 399.00 | 18 058.00 | | -11 399.00 |
| |
| 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 | 43 402.00 | | 8 925.00 | 43 402.00 |
I3 DECREASES Total Financial Fixed Assets | | 23 722.00 | 28 605.00 | |
I4 DECREASES Grand Total | | 23 722.00 | 28 605.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 402.00 | | 8 925.00 | 43 402.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 501 691.00 | 501 691.00 | | 501 691.00 |
UL Receivables related to investments | 27 401.00 | 27 401.00 | | 27 401.00 |
VP Miscellaneous | 3 903.00 | 3 903.00 | | 3 903.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 309.00 | 31 309.00 | | 31 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 503 011.00 | 503 011.00 | | 503 011.00 |
