| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 094.00 | | 25 094.00 | 25 094.00 |
BJ TOTAL (I) | 108 365.00 | | 108 365.00 | 108 365.00 |
BZ Other receivables | 1 682.00 | | 1 682.00 | 1 682.00 |
CF Cash and cash equivalents | 2 214.00 | | 2 214.00 | 2 214.00 |
CJ TOTAL (II) | 3 896.00 | | 3 896.00 | 3 896.00 |
CO Grand total (0 to V) | 112 261.00 | | 112 261.00 | 112 261.00 |
CU Other investments | 83 271.00 | | 83 271.00 | 83 271.00 |
| |
| 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 | -160 006.00 | -163 076.00 | | -160 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 105.00 | 3 070.00 | | 12 105.00 |
DL TOTAL (I) | -140 278.00 | -152 383.00 | | -140 278.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247 961.00 | 255 763.00 | | 247 961.00 |
DX Trade payables and related accounts | 4 578.00 | 2 148.00 | | 4 578.00 |
EC TOTAL (IV) | 252 539.00 | 257 916.00 | | 252 539.00 |
EE Grand total (I to V) | 112 261.00 | 105 533.00 | | 112 261.00 |
EG Accrued income and payables due within one year | 252 539.00 | 257 916.00 | | 252 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 325.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -3 543.00 | |
GF Total Operating Expenses (II) | | | -142.00 | |
GG - OPERATING RESULT (I - II) | | | 142.00 | |
GH Attributed profit or transferred loss (III) | | | 13 513.00 | |
GK Income from other securities and fixed asset receivables | | | 311.00 | |
GP Total financial income (V) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 861.00 | 1 633.00 | | 1 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 824.00 | 3 581.00 | | 13 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 719.00 | 511.00 | | 1 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 105.00 | 3 070.00 | | 12 105.00 |
| |
| 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 | 99 541.00 | | 13 824.00 | 99 541.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000.00 | 108 365.00 | |
I4 DECREASES Grand Total | | 5 000.00 | 108 365.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 541.00 | | 13 824.00 | 99 541.00 |
| |
| 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 | 4 578.00 | 4 578.00 | | 4 578.00 |
UL Receivables related to investments | 25 094.00 | 25 094.00 | | 25 094.00 |
VI Group and Associates | 247 961.00 | 247 961.00 | | 247 961.00 |
VM Income taxes | 1 682.00 | 1 682.00 | | 1 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 776.00 | 26 776.00 | | 26 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 539.00 | 252 539.00 | | 252 539.00 |
