| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 20 489.00 | |
BJ TOTAL (I) | | | 788 589.00 | |
BZ Other receivables | | | 408.00 | |
CF Cash and cash equivalents | | | 29 242.00 | |
CJ TOTAL (II) | | | 29 650.00 | |
CO Grand total (0 to V) | | | 818 239.00 | |
CS Evaluated investments - equity method | | | 768 100.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 760 000.00 | | | 760 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 857.00 | | | -41 857.00 |
DL TOTAL (I) | 718 143.00 | | | 718 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 056.00 | | | 98 056.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
EC TOTAL (IV) | 100 096.00 | | | 100 096.00 |
EE Grand total (I to V) | 818 239.00 | | | 818 239.00 |
EG Accrued income and payables due within one year | 115.00 | | | 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 371.00 | |
FX Taxes, duties, and similar payments | | | 295.00 | |
GF Total Operating Expenses (II) | | | 4 666.00 | |
GG - OPERATING RESULT (I - II) | | | -4 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GK Income from other securities and fixed asset receivables | | | 11 281.00 | |
GL Other interest and similar income | | | 29.00 | |
GP Total financial income (V) | | | 11 310.00 | |
GR Interest and similar expenses | | | 48 500.00 | |
GU Total financial expenses (VI) | | | 48 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 310.00 | 11 310.00 | | 11 310.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 166.00 | 53 166.00 | | 53 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 857.00 | -41 857.00 | | -41 857.00 |
| |
| 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 | | | 788 589.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 788 589.00 | |
I4 DECREASES Grand Total | | | 788 589.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 788 589.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 20 489.00 | 20 489.00 | | 20 489.00 |
