| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 220 003.00 | | 220 003.00 | 220 003.00 |
BZ Other receivables | 37 622.00 | | 37 622.00 | 37 622.00 |
CF Cash and cash equivalents | 62.00 | | 62.00 | 62.00 |
CJ TOTAL (II) | 37 684.00 | | 37 684.00 | 37 684.00 |
CO Grand total (0 to V) | 257 687.00 | | 257 687.00 | 257 687.00 |
CU Other investments | 219 988.00 | | 219 988.00 | 219 988.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 1 933.00 | | 100.00 |
DG Other reserves | 222 042.00 | 220 375.00 | | 222 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 214.00 | -167.00 | | 214.00 |
DL TOTAL (I) | 223 356.00 | 223 142.00 | | 223 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 669.00 | 31 938.00 | | 33 669.00 |
DX Trade payables and related accounts | 662.00 | 600.00 | | 662.00 |
EC TOTAL (IV) | 34 331.00 | 32 538.00 | | 34 331.00 |
EE Grand total (I to V) | 257 687.00 | 255 680.00 | | 257 687.00 |
EG Accrued income and payables due within one year | | 32 538.00 | | |
EI Including equity loans | 33 669.00 | | | 33 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 976.00 | |
FZ Social Security Contributions | | | 1 830.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GF Total Operating Expenses (II) | | | 2 806.00 | |
GG - OPERATING RESULT (I - II) | | | -2 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 496.00 | |
GL Other interest and similar income | | | 63.00 | |
GP Total financial income (V) | | | 2 558.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -463.00 | -30.00 | | -463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 558.00 | 83.00 | | 2 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 344.00 | 250.00 | | 2 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 214.00 | -167.00 | | 214.00 |
| |
| 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 | 220 003.00 | | | 220 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220 003.00 | |
I4 DECREASES Grand Total | | | 220 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 003.00 | | | 220 003.00 |
| |
| 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 | 662.00 | 662.00 | | 662.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 669.00 | 33 669.00 | | 33 669.00 |
UX Other trade receivables | 37 622.00 | 37 622.00 | | 37 622.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 622.00 | 37 622.00 | | 37 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 331.00 | 34 331.00 | | 34 331.00 |
