| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 001.00 | | 150 001.00 | 150 001.00 |
BZ Other receivables | 971 163.00 | | 971 163.00 | 971 163.00 |
CD Marketable securities | 18 978.00 | 12 202.00 | 6 775.00 | 18 978.00 |
CF Cash and cash equivalents | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 990 182.00 | 12 202.00 | 977 980.00 | 990 182.00 |
CO Grand total (0 to V) | 1 140 184.00 | 12 202.00 | 1 127 981.00 | 1 140 184.00 |
CR Shares due in more than one year | 971 126.00 | | | 971 126.00 |
CU Other investments | 150 001.00 | | 150 001.00 | 150 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 659 312.00 | 659 312.00 | | 659 312.00 |
DB Share, merger, contribution premiums, etc. | 249 186.00 | 249 186.00 | | 249 186.00 |
DC Revaluation differences | 47 259.00 | 47 259.00 | | 47 259.00 |
DD Legal reserve (1) | 22 561.00 | 22 561.00 | | 22 561.00 |
DG Other reserves | 111 626.00 | 202 105.00 | | 111 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 941.00 | -90 478.00 | | -2 941.00 |
DL TOTAL (I) | 1 087 004.00 | 1 089 946.00 | | 1 087 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 348.00 | 22 817.00 | | 21 348.00 |
DX Trade payables and related accounts | 6 780.00 | 8 808.00 | | 6 780.00 |
DY Tax and social security liabilities | 202.00 | | | 202.00 |
EA Other liabilities | 12 646.00 | 20 646.00 | | 12 646.00 |
EC TOTAL (IV) | 40 976.00 | 52 271.00 | | 40 976.00 |
EE Grand total (I to V) | 1 127 981.00 | 1 142 218.00 | | 1 127 981.00 |
EG Accrued income and payables due within one year | 40 976.00 | 52 271.00 | | 40 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 640.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GF Total Operating Expenses (II) | | | 5 842.00 | |
GG - OPERATING RESULT (I - II) | | | -5 842.00 | |
GL Other interest and similar income | | | 1 515.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 385.00 | |
GP Total financial income (V) | | | 2 901.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 86 280.00 | | |
HH Total exceptional expenses (VIII) | | 86 280.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -86 280.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 901.00 | 2 443.00 | | 2 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 842.00 | 92 921.00 | | 5 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 941.00 | -90 478.00 | | -2 941.00 |
| |
| 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 | 150 001.00 | | | 150 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 001.00 | |
I4 DECREASES Grand Total | | | 150 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 001.00 | | | 150 001.00 |
| |
| 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 | 6 780.00 | 6 780.00 | | 6 780.00 |
8D Social Security and Other Social Organizations | 202.00 | 202.00 | | 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 995.00 | 33 995.00 | | 33 995.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 971 164.00 | 37.00 | 971 127.00 | 971 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 971 164.00 | 37.00 | 971 127.00 | 971 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 977.00 | 40 977.00 | | 40 977.00 |
