| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 446.00 | | 7 446.00 | 7 446.00 |
BJ TOTAL (I) | 34 294.00 | | 34 294.00 | 34 294.00 |
BZ Other receivables | 871.00 | | 871.00 | 871.00 |
CF Cash and cash equivalents | 106.00 | | 106.00 | 106.00 |
CJ TOTAL (II) | 977.00 | | 977.00 | 977.00 |
CO Grand total (0 to V) | 35 272.00 | | 35 272.00 | 35 272.00 |
CP Shares due in less than one year | 7 446.00 | | | 7 446.00 |
CU Other investments | 26 847.00 | | 26 847.00 | 26 847.00 |
| |
| 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 | -106 362.00 | -105 495.00 | | -106 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -680.00 | -867.00 | | -680.00 |
DL TOTAL (I) | -99 421.00 | -98 740.00 | | -99 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 307.00 | 132 745.00 | | 133 307.00 |
DX Trade payables and related accounts | 1 385.00 | 1 019.00 | | 1 385.00 |
EC TOTAL (IV) | 134 693.00 | 133 765.00 | | 134 693.00 |
EE Grand total (I to V) | 35 272.00 | 35 024.00 | | 35 272.00 |
EG Accrued income and payables due within one year | 134 693.00 | 133 765.00 | | 134 693.00 |
| |
| 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 | | | 2 238.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 2 238.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -398.00 | -520.00 | | -398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 239.00 | 1 605.00 | | 2 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 920.00 | 2 473.00 | | 2 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -680.00 | -867.00 | | -680.00 |
| |
| 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 | 33 955.00 | | 2 238.00 | 33 955.00 |
I3 DECREASES Total Financial Fixed Assets | 1 900.00 | | 34 294.00 | 1 900.00 |
I4 DECREASES Grand Total | 1 900.00 | | 34 294.00 | 1 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 955.00 | | 2 238.00 | 33 955.00 |
| |
| 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 | 1 385.00 | 1 385.00 | | 1 385.00 |
UL Receivables related to investments | 7 446.00 | 7 446.00 | | 7 446.00 |
VI Group and Associates | 133 307.00 | 133 307.00 | | 133 307.00 |
VP Miscellaneous | 871.00 | 871.00 | | 871.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 317.00 | 8 317.00 | | 8 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 693.00 | 134 693.00 | | 134 693.00 |
