| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 180.00 | | 22 180.00 | 22 180.00 |
BJ TOTAL (I) | 234 212.00 | | 234 212.00 | 234 212.00 |
BZ Other receivables | 728.00 | | 728.00 | 728.00 |
CF Cash and cash equivalents | 5.00 | | 5.00 | 5.00 |
CJ TOTAL (II) | 733.00 | | 733.00 | 733.00 |
CO Grand total (0 to V) | 234 945.00 | | 234 945.00 | 234 945.00 |
CU Other investments | 212 032.00 | | 212 032.00 | 212 032.00 |
| |
| 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 | -277 305.00 | -303 830.00 | | -277 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 959.00 | 26 525.00 | | 32 959.00 |
DL TOTAL (I) | -236 723.00 | -269 682.00 | | -236 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 471 104.00 | 506 953.00 | | 471 104.00 |
DX Trade payables and related accounts | 564.00 | 504.00 | | 564.00 |
EC TOTAL (IV) | 471 668.00 | 507 457.00 | | 471 668.00 |
EE Grand total (I to V) | 234 945.00 | 237 775.00 | | 234 945.00 |
EG Accrued income and payables due within one year | 471 668.00 | 507 457.00 | | 471 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 997.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -728.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 345.00 | |
GG - OPERATING RESULT (I - II) | | | -345.00 | |
GI Supported loss or transferred profit (IV) | | | 4 312.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 616.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 37 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 616.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 616.00 | 26 463.00 | | 37 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 657.00 | -62.00 | | 4 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 959.00 | 26 525.00 | | 32 959.00 |
| |
| 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 | 236 888.00 | | 1 636.00 | 236 888.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 312.00 | 234 212.00 | |
I4 DECREASES Grand Total | | 4 312.00 | 234 212.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 236 888.00 | | 1 636.00 | 236 888.00 |
| |
| 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 | 564.00 | 564.00 | | 564.00 |
UL Receivables related to investments | 22 180.00 | | | 22 180.00 |
VI Group and Associates | 471 104.00 | 471 104.00 | | 471 104.00 |
VP Miscellaneous | 728.00 | | | 728.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 908.00 | 728.00 | 22 180.00 | 22 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 471 668.00 | 471 668.00 | | 471 668.00 |
