| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 21 338.00 | | 21 338.00 | 21 338.00 |
BJ TOTAL (I) | 101 735.00 | | 101 735.00 | 101 735.00 |
BZ Other receivables | 2 328.00 | | 2 328.00 | 2 328.00 |
CF Cash and cash equivalents | 9 309.00 | | 9 309.00 | 9 309.00 |
CJ TOTAL (II) | 11 637.00 | | 11 637.00 | 11 637.00 |
CO Grand total (0 to V) | 113 373.00 | | 113 373.00 | 113 373.00 |
CP Shares due in less than one year | 21 338.00 | | | 21 338.00 |
CU Other investments | 80 398.00 | | 80 398.00 | 80 398.00 |
| |
| 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 | -42 715.00 | -39 799.00 | | -42 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 011.00 | -2 916.00 | | -13 011.00 |
DL TOTAL (I) | -48 103.00 | -35 093.00 | | -48 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 156.00 | 156 356.00 | | 160 156.00 |
DX Trade payables and related accounts | 1 320.00 | 1 260.00 | | 1 320.00 |
EC TOTAL (IV) | 161 476.00 | 157 616.00 | | 161 476.00 |
EE Grand total (I to V) | 113 373.00 | 122 523.00 | | 113 373.00 |
EG Accrued income and payables due within one year | 161 476.00 | 157 616.00 | | 161 476.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1.00 | | | 1.00 |
FW Other purchases and external expenses | | | 2 292.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -2 328.00 | |
GF Total Operating Expenses (II) | | | 40.00 | |
GG - OPERATING RESULT (I - II) | | | -40.00 | |
GI Supported loss or transferred profit (IV) | | | 13 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 683.00 | |
GP Total financial income (V) | | | 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 683.00 | 404.00 | | 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 694.00 | 3 320.00 | | 13 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 011.00 | -2 916.00 | | -13 011.00 |
| |
| 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 | 111 926.00 | | 4 483.00 | 111 926.00 |
I3 DECREASES Total Financial Fixed Assets | | 14 674.00 | 101 735.00 | |
I4 DECREASES Grand Total | | 14 674.00 | 101 735.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 111 926.00 | | 4 483.00 | 111 926.00 |
| |
| 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) | 160 156.00 | 160 156.00 | | 160 156.00 |
UL Receivables related to investments | 21 338.00 | 21 338.00 | | 21 338.00 |
VP Miscellaneous | 2 328.00 | 2 328.00 | | 2 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 666.00 | 23 666.00 | | 23 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 476.00 | 161 476.00 | | 161 476.00 |
