| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 522.00 | | 7 522.00 | 7 522.00 |
BJ TOTAL (I) | 214 522.00 | | 214 522.00 | 214 522.00 |
BZ Other receivables | 17 215.00 | | 17 215.00 | 17 215.00 |
CF Cash and cash equivalents | 5 960.00 | | 5 960.00 | 5 960.00 |
CJ TOTAL (II) | 23 175.00 | | 23 175.00 | 23 175.00 |
CO Grand total (0 to V) | 237 697.00 | | 237 697.00 | 237 697.00 |
CP Shares due in less than one year | 7 522.00 | | | 7 522.00 |
CU Other investments | 207 000.00 | | 207 000.00 | 207 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 4 879.00 | 4 801.00 | | 4 879.00 |
DG Other reserves | 64 593.00 | 77 101.00 | | 64 593.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 053.00 | 1 570.00 | | 5 053.00 |
DL TOTAL (I) | 214 525.00 | 223 472.00 | | 214 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 690.00 | 12 610.00 | | 12 690.00 |
DX Trade payables and related accounts | 1 740.00 | 1 811.00 | | 1 740.00 |
DY Tax and social security liabilities | 8 742.00 | 79.00 | | 8 742.00 |
EC TOTAL (IV) | 23 172.00 | 14 500.00 | | 23 172.00 |
EE Grand total (I to V) | 237 697.00 | 237 972.00 | | 237 697.00 |
EG Accrued income and payables due within one year | 23 172.00 | 14 500.00 | | 23 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 595.00 | |
FX Taxes, duties, and similar payments | | | 196.00 | |
GF Total Operating Expenses (II) | | | 1 792.00 | |
GG - OPERATING RESULT (I - II) | | | -1 792.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199.00 | |
GK Income from other securities and fixed asset receivables | | | 225.00 | |
GP Total financial income (V) | | | 423.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 421.00 | -2 823.00 | | -6 421.00 |
HL TOTAL REVENUE (I + III + V + VII) | 423.00 | 358.00 | | 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -4 629.00 | -1 212.00 | | -4 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 053.00 | 1 570.00 | | 5 053.00 |
| |
| 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 | 226 864.00 | | 20 880.00 | 226 864.00 |
I3 DECREASES Total Financial Fixed Assets | | 33 222.00 | 214 522.00 | |
I4 DECREASES Grand Total | | 33 222.00 | 214 522.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 226 864.00 | | 20 880.00 | 226 864.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 690.00 | 12 690.00 | | 12 690.00 |
8B Suppliers and Related Accounts | 1 740.00 | 1 740.00 | | 1 740.00 |
UL Receivables related to investments | 7 522.00 | 7 522.00 | | 7 522.00 |
VP Miscellaneous | 17 215.00 | 17 215.00 | | 17 215.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 742.00 | 8 742.00 | | 8 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 736.00 | 24 736.00 | | 24 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 172.00 | 23 172.00 | | 23 172.00 |
