| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 16.00 | | 16.00 | 16.00 |
BB Receivables related to investments | 1 958 387.00 | | 1 958 387.00 | 1 958 387.00 |
BJ TOTAL (I) | 2 724 786.00 | | 2 724 786.00 | 2 724 786.00 |
CO Grand total (0 to V) | 2 724 786.00 | | 2 724 786.00 | 2 724 786.00 |
CS Evaluated investments - equity method | 766 399.00 | | 766 399.00 | 766 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 760 000.00 | 760 000.00 | | 760 000.00 |
DD Legal reserve (1) | 76 000.00 | 76 000.00 | | 76 000.00 |
DG Other reserves | 1 614 036.00 | 1 614 036.00 | | 1 614 036.00 |
DH Retained earnings | -4 807.00 | | | -4 807.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 689.00 | -4 807.00 | | -3 689.00 |
DL TOTAL (I) | 2 441 540.00 | 2 445 229.00 | | 2 441 540.00 |
DU Loans and Debts from Credit Institutions (3) | 4 802.00 | 12 589.00 | | 4 802.00 |
DV Miscellaneous Loans and Financial Debts (4) | 275 438.00 | 229 860.00 | | 275 438.00 |
DX Trade payables and related accounts | 1 827.00 | 1 778.00 | | 1 827.00 |
DY Tax and social security liabilities | 1 179.00 | 1 179.00 | | 1 179.00 |
EC TOTAL (IV) | 283 246.00 | 245 406.00 | | 283 246.00 |
EE Grand total (I to V) | 2 724 786.00 | 2 690 635.00 | | 2 724 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 953.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GF Total Operating Expenses (II) | | | 18 123.00 | |
GG - OPERATING RESULT (I - II) | | | -18 123.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 302.00 | |
GP Total financial income (V) | | | 19 302.00 | |
GR Interest and similar expenses | | | 2 367.00 | |
GU Total financial expenses (VI) | | | 2 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 500.00 | 1 708.00 | | 2 500.00 |
HH Total exceptional expenses (VIII) | 2 500.00 | 1 708.00 | | 2 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 500.00 | -1 708.00 | | -2 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 302.00 | 19 011.00 | | 19 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 990.00 | 23 818.00 | | 22 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 689.00 | -4 807.00 | | -3 689.00 |
| |
| 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 | 2 690 635.00 | | 34 152.00 | 2 690 635.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 724 786.00 | |
I4 DECREASES Grand Total | | | 2 724 786.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 690 635.00 | | 34 152.00 | 2 690 635.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 1 958 387.00 | 1 958 387.00 | | 1 958 387.00 |
