| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 13 498.00 | | 13 498.00 | 13 498.00 |
BJ TOTAL (I) | 14 016.00 | | 14 016.00 | 14 016.00 |
BZ Other receivables | 4 777.00 | | 4 777.00 | 4 777.00 |
CF Cash and cash equivalents | 53.00 | | 53.00 | 53.00 |
CJ TOTAL (II) | 4 830.00 | | 4 830.00 | 4 830.00 |
CO Grand total (0 to V) | 18 846.00 | | 18 846.00 | 18 846.00 |
CP Shares due in less than one year | 13 498.00 | | | 13 498.00 |
CU Other investments | 518.00 | | 518.00 | 518.00 |
| |
| 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 | -154 957.00 | -161 406.00 | | -154 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -754.00 | 6 448.00 | | -754.00 |
DL TOTAL (I) | -148 088.00 | -147 334.00 | | -148 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 548.00 | 165 381.00 | | 165 548.00 |
DX Trade payables and related accounts | 1 386.00 | 1 020.00 | | 1 386.00 |
EC TOTAL (IV) | 166 935.00 | 166 401.00 | | 166 935.00 |
EE Grand total (I to V) | 18 846.00 | 19 067.00 | | 18 846.00 |
EG Accrued income and payables due within one year | 166 935.00 | 166 401.00 | | 166 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 238.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 314.00 | |
GG - OPERATING RESULT (I - II) | | | -3 314.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 195.00 | |
GP Total financial income (V) | | | 195.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 369.00 | -9 225.00 | | -2 369.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195.00 | 218.00 | | 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 949.00 | -6 230.00 | | 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -754.00 | 6 448.00 | | -754.00 |
| |
| 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 | 13 820.00 | | 195.00 | 13 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 016.00 | |
I4 DECREASES Grand Total | | | 14 016.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 820.00 | | 195.00 | 13 820.00 |
| |
| 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 | 1 386.00 | 1 386.00 | | 1 386.00 |
UL Receivables related to investments | 13 498.00 | 13 498.00 | | 13 498.00 |
VI Group and Associates | 165 548.00 | 165 548.00 | | 165 548.00 |
VP Miscellaneous | 4 777.00 | 4 777.00 | | 4 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 275.00 | 18 275.00 | | 18 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 166 935.00 | 166 935.00 | | 166 935.00 |
