| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 691 200.00 | | 691 200.00 | 691 200.00 |
BZ Other receivables | 221 329.00 | | 221 329.00 | 221 329.00 |
CF Cash and cash equivalents | 9 085.00 | | 9 085.00 | 9 085.00 |
CJ TOTAL (II) | 230 414.00 | | 230 414.00 | 230 414.00 |
CO Grand total (0 to V) | 921 614.00 | | 921 614.00 | 921 614.00 |
CR Shares due in more than one year | 203.00 | | | 203.00 |
CU Other investments | 691 200.00 | | 691 200.00 | 691 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 200.00 | 55 200.00 | | 55 200.00 |
DD Legal reserve (1) | 5 520.00 | 5 520.00 | | 5 520.00 |
DG Other reserves | 427 643.00 | 416 114.00 | | 427 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 708.00 | 11 529.00 | | -1 708.00 |
DL TOTAL (I) | 486 655.00 | 488 363.00 | | 486 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 427 702.00 | 436 487.00 | | 427 702.00 |
DX Trade payables and related accounts | 7 257.00 | 7 176.00 | | 7 257.00 |
EC TOTAL (IV) | 434 959.00 | 443 663.00 | | 434 959.00 |
EE Grand total (I to V) | 921 614.00 | 932 026.00 | | 921 614.00 |
EG Accrued income and payables due within one year | 7 257.00 | 7 176.00 | | 7 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 955.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 16 114.00 | |
GG - OPERATING RESULT (I - II) | | | -16 114.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -14 406.00 | | | -14 406.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 29 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 708.00 | 17 471.00 | | 1 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 708.00 | 11 529.00 | | -1 708.00 |
| |
| 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 | 691 200.00 | | | 691 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 691 200.00 | |
I4 DECREASES Grand Total | | | 691 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 691 200.00 | | | 691 200.00 |
| |
| 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 | 7 257.00 | 7 257.00 | | 7 257.00 |
8K Other liabilities (including liabilities related to repo transactions) | 427 702.00 | | 427 702.00 | 427 702.00 |
VP Miscellaneous | 221 329.00 | 221 329.00 | | 221 329.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 221 329.00 | 221 329.00 | | 221 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 434 959.00 | 7 257.00 | 427 702.00 | 434 959.00 |
