| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 156.00 | 5 494.00 | 3 662.00 | 9 156.00 |
BJ TOTAL (I) | 1 358 378.00 | 555 955.00 | 802 424.00 | 1 358 378.00 |
BZ Other receivables | 451 389.00 | | 451 389.00 | 451 389.00 |
CF Cash and cash equivalents | 1 352.00 | | 1 352.00 | 1 352.00 |
CJ TOTAL (II) | 452 741.00 | | 452 741.00 | 452 741.00 |
CO Grand total (0 to V) | 1 811 120.00 | 555 955.00 | 1 255 165.00 | 1 811 120.00 |
CU Other investments | 1 349 222.00 | 550 461.00 | 798 761.00 | 1 349 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 638 208.00 | | | 638 208.00 |
DD Legal reserve (1) | 3 820.00 | | | 3 820.00 |
DG Other reserves | 590 414.00 | | | 590 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -120 846.00 | | | -120 846.00 |
DL TOTAL (I) | 1 111 597.00 | | | 1 111 597.00 |
DU Loans and Debts from Credit Institutions (3) | 95.00 | | | 95.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 657.00 | | | 139 657.00 |
DX Trade payables and related accounts | 3 816.00 | | | 3 816.00 |
EC TOTAL (IV) | 143 568.00 | | | 143 568.00 |
EE Grand total (I to V) | 1 255 165.00 | | | 1 255 165.00 |
EG Accrued income and payables due within one year | 3 911.00 | | | 3 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 22.00 | |
FW Other purchases and external expenses | | | 4 927.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 831.00 | |
GF Total Operating Expenses (II) | | | 6 887.00 | |
GG - OPERATING RESULT (I - II) | | | -6 865.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 87 490.00 | |
GP Total financial income (V) | | | 87 490.00 | |
GQ Financial allocations to depreciation and provisions | | | 200 461.00 | |
GR Interest and similar expenses | | | 510.00 | |
GU Total financial expenses (VI) | | | 200 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -113 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -120 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 500.00 | | | 500.00 |
HH Total exceptional expenses (VIII) | 500.00 | | | 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -500.00 | | | -500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 512.00 | | | 87 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 358.00 | | | 208 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -120 846.00 | | | -120 846.00 |
| |
| 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 | 1 358 378.00 | | | 1 358 378.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 349 222.00 | |
I4 DECREASES Grand Total | | | 1 358 378.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 156.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 156.00 | | | 9 156.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 349 222.00 | | | 1 349 222.00 |
| |
| 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 | 3 816.00 | 3 816.00 | | 3 816.00 |
VC Group and associates | 416 931.00 | | 416 931.00 | 416 931.00 |
VH Loans with a maturity of more than one year at origin | 95.00 | 95.00 | | 95.00 |
VI Group and Associates | 139 657.00 | | | 139 657.00 |
VM Income taxes | 34 458.00 | 34 458.00 | | 34 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 451 389.00 | 34 458.00 | 416 931.00 | 451 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 568.00 | 3 911.00 | | 143 568.00 |
