| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 76 177.00 | | 76 177.00 | 76 177.00 |
BH Other financial assets | 107.00 | | 107.00 | 107.00 |
BJ TOTAL (I) | 244 611.00 | | 244 611.00 | 244 611.00 |
BZ Other receivables | 9 980.00 | | 9 980.00 | 9 980.00 |
CD Marketable securities | 836.00 | | 836.00 | 836.00 |
CF Cash and cash equivalents | 22 349.00 | | 22 349.00 | 22 349.00 |
CJ TOTAL (II) | 33 165.00 | | 33 165.00 | 33 165.00 |
CO Grand total (0 to V) | 277 775.00 | | 277 775.00 | 277 775.00 |
CU Other investments | 168 327.00 | | 168 327.00 | 168 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 148 335.00 | 148 335.00 | | 148 335.00 |
DH Retained earnings | -8 065.00 | -3 933.00 | | -8 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 152.00 | -4 132.00 | | -5 152.00 |
DL TOTAL (I) | 177 041.00 | 182 194.00 | | 177 041.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 334.00 | 113 337.00 | | 95 334.00 |
DX Trade payables and related accounts | 5 400.00 | 5 964.00 | | 5 400.00 |
EC TOTAL (IV) | 100 734.00 | 119 301.00 | | 100 734.00 |
EE Grand total (I to V) | 277 775.00 | 301 495.00 | | 277 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 875.00 | |
FX Taxes, duties, and similar payments | | | 121.00 | |
GF Total Operating Expenses (II) | | | 5 996.00 | |
GG - OPERATING RESULT (I - II) | | | -5 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 040.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 1 043.00 | |
GR Interest and similar expenses | | | 1 997.00 | |
GU Total financial expenses (VI) | | | 1 997.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 34.00 | | |
HH Total exceptional expenses (VIII) | | 34.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -34.00 | | |
HK Income tax | -1 797.00 | -1 442.00 | | -1 797.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 043.00 | 1 382.00 | | 1 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 196.00 | 5 514.00 | | 6 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 152.00 | -4 132.00 | | -5 152.00 |
| |
| 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 | 13 099.00 | | | 13 099.00 |
I3 DECREASES Total Financial Fixed Assets | 244 611.00 | | | 244 611.00 |
I4 DECREASES Grand Total | 244 611.00 | | | 244 611.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 099.00 | | | 13 099.00 |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
UL Receivables related to investments | 76 177.00 | | 76 177.00 | 76 177.00 |
UT Other financial assets | 107.00 | | 107.00 | 107.00 |
VC Group and associates | 783.00 | 783.00 | | 783.00 |
VI Group and Associates | 95 334.00 | 95 334.00 | | 95 334.00 |
VM Income taxes | 9 197.00 | 9 197.00 | | 9 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 264.00 | 9 980.00 | 76 284.00 | 86 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 734.00 | 100 734.00 | | 100 734.00 |
