| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 91 604.00 | | 91 604.00 | 91 604.00 |
BJ TOTAL (I) | 6 371 604.00 | | 6 371 604.00 | 6 371 604.00 |
CF Cash and cash equivalents | 24 636.00 | | 24 636.00 | 24 636.00 |
CJ TOTAL (II) | 24 636.00 | | 24 636.00 | 24 636.00 |
CO Grand total (0 to V) | 6 396 240.00 | | 6 396 240.00 | 6 396 240.00 |
CU Other investments | 6 280 000.00 | | 6 280 000.00 | 6 280 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 900 000.00 | 3 900 000.00 | | 3 900 000.00 |
DD Legal reserve (1) | 87 718.00 | 82 554.00 | | 87 718.00 |
DG Other reserves | 1 590 056.00 | 1 491 935.00 | | 1 590 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 340.00 | 103 285.00 | | -20 340.00 |
DL TOTAL (I) | 5 557 434.00 | 5 577 774.00 | | 5 557 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 828 826.00 | 816 899.00 | | 828 826.00 |
DX Trade payables and related accounts | 9 980.00 | 8 440.00 | | 9 980.00 |
DY Tax and social security liabilities | | 511.00 | | |
EC TOTAL (IV) | 838 806.00 | 825 850.00 | | 838 806.00 |
EE Grand total (I to V) | 6 396 240.00 | 6 403 624.00 | | 6 396 240.00 |
EG Accrued income and payables due within one year | 9 980.00 | 825 850.00 | | 9 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 189.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 10 189.00 | |
GG - OPERATING RESULT (I - II) | | | -10 189.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 264.00 | |
GP Total financial income (V) | | | 1 264.00 | |
GR Interest and similar expenses | | | 11 927.00 | |
GU Total financial expenses (VI) | | | 11 927.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 511.00 | 4 592.00 | | 511.00 |
HD Total exceptional income (VII) | 511.00 | 4 592.00 | | 511.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 511.00 | 4 592.00 | | 511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 775.00 | 125 936.00 | | 1 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 115.00 | 22 651.00 | | 22 115.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 340.00 | 103 285.00 | | -20 340.00 |
| |
| 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 | 6 365 840.00 | | 5 844.00 | 6 365 840.00 |
I3 DECREASES Total Financial Fixed Assets | | 80.00 | 6 371 604.00 | |
I4 DECREASES Grand Total | | 80.00 | 6 371 604.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 365 840.00 | | 5 844.00 | 6 365 840.00 |
| |
| 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 | 9 980.00 | 9 980.00 | | 9 980.00 |
UL Receivables related to investments | 91 604.00 | | | 91 604.00 |
VI Group and Associates | 828 826.00 | | 828 826.00 | 828 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 604.00 | | 91 604.00 | 91 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 838 806.00 | 9 980.00 | 828 826.00 | 838 806.00 |
