| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 983.00 | | 8 983.00 | 8 983.00 |
BJ TOTAL (I) | 51 908.00 | | 51 908.00 | 51 908.00 |
BX Customers and related accounts | 108.00 | | 108.00 | 108.00 |
BZ Other receivables | 140 161.00 | | 140 161.00 | 140 161.00 |
CF Cash and cash equivalents | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 140 378.00 | | 140 378.00 | 140 378.00 |
CO Grand total (0 to V) | 192 286.00 | | 192 286.00 | 192 286.00 |
CP Shares due in less than one year | 8 983.00 | | | 8 983.00 |
CU Other investments | 42 924.00 | | 42 924.00 | 42 924.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 500.00 | 167 500.00 | | 167 500.00 |
DH Retained earnings | -4 893.00 | -9 587.00 | | -4 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 247.00 | 4 694.00 | | 28 247.00 |
DL TOTAL (I) | 190 853.00 | 162 606.00 | | 190 853.00 |
DX Trade payables and related accounts | 1 433.00 | 1 014.00 | | 1 433.00 |
DY Tax and social security liabilities | | 1 713.00 | | |
EC TOTAL (IV) | 1 433.00 | 2 727.00 | | 1 433.00 |
EE Grand total (I to V) | 192 286.00 | 165 334.00 | | 192 286.00 |
EG Accrued income and payables due within one year | 1 433.00 | 2 727.00 | | 1 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 292.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 368.00 | |
GG - OPERATING RESULT (I - II) | | | -3 367.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 605.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 6 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 57 393.00 | | | 57 393.00 |
HD Total exceptional income (VII) | 57 393.00 | | | 57 393.00 |
HF Exceptional expenses on capital transactions | 31 302.00 | | | 31 302.00 |
HH Total exceptional expenses (VIII) | 31 302.00 | | | 31 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 26 091.00 | | | 26 091.00 |
HK Income tax | 1 081.00 | 3 294.00 | | 1 081.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 999.00 | 11 033.00 | | 63 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 752.00 | 6 338.00 | | 35 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 247.00 | 4 694.00 | | 28 247.00 |
| |
| 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 | 93 084.00 | | 6 603.00 | 93 084.00 |
I3 DECREASES Total Financial Fixed Assets | 5 270.00 | 42 509.00 | 51 908.00 | 5 270.00 |
I4 DECREASES Grand Total | 5 270.00 | 42 509.00 | 51 908.00 | 5 270.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 93 084.00 | | 6 603.00 | 93 084.00 |
| |
| 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 | 1 433.00 | 1 433.00 | | 1 433.00 |
UL Receivables related to investments | 8 983.00 | 8 983.00 | | 8 983.00 |
UX Other trade receivables | 108.00 | 108.00 | | 108.00 |
VC Group and associates | 136 329.00 | 136 329.00 | | 136 329.00 |
VP Miscellaneous | 3 831.00 | 3 831.00 | | 3 831.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 253.00 | 149 253.00 | | 149 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 433.00 | 1 433.00 | | 1 433.00 |
