| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 251 038.00 | | 251 038.00 | 251 038.00 |
BZ Other receivables | 13 444.00 | | 13 444.00 | 13 444.00 |
CF Cash and cash equivalents | 405.00 | | 405.00 | 405.00 |
CJ TOTAL (II) | 13 849.00 | | 13 849.00 | 13 849.00 |
CO Grand total (0 to V) | 264 887.00 | | 264 887.00 | 264 887.00 |
CS Evaluated investments - equity method | 251 038.00 | | 251 038.00 | 251 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 208 877.00 | 218 551.00 | | 208 877.00 |
DH Retained earnings | | -6 328.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 148.00 | -3 346.00 | | -3 148.00 |
DL TOTAL (I) | 214 529.00 | 217 677.00 | | 214 529.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 608.00 | 48 836.00 | | 47 608.00 |
DX Trade payables and related accounts | 2 750.00 | 3 055.00 | | 2 750.00 |
EC TOTAL (IV) | 50 358.00 | 51 891.00 | | 50 358.00 |
EE Grand total (I to V) | 264 887.00 | 269 568.00 | | 264 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 806.00 | |
FX Taxes, duties, and similar payments | | | 342.00 | |
GF Total Operating Expenses (II) | | | 3 148.00 | |
GG - OPERATING RESULT (I - II) | | | -3 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 148.00 | 3 346.00 | | 3 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 148.00 | -3 346.00 | | -3 148.00 |
| |
| 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 | 251 038.00 | | | 251 038.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251 038.00 | |
I4 DECREASES Grand Total | | | 251 038.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 251 038.00 | | | 251 038.00 |
| |
| 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 | 2 750.00 | 2 750.00 | | 2 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 608.00 | 47 608.00 | | 47 608.00 |
UX Other trade receivables | 13 444.00 | 13 444.00 | | 13 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 444.00 | 13 444.00 | | 13 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 358.00 | 50 358.00 | | 50 358.00 |
