| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 287 995.00 | | 287 995.00 | 287 995.00 |
BZ Other receivables | 36 214.00 | | 36 214.00 | 36 214.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 14 755.00 | | 14 755.00 | 14 755.00 |
CJ TOTAL (II) | 65 970.00 | | 65 970.00 | 65 970.00 |
CO Grand total (0 to V) | 353 965.00 | | 353 965.00 | 353 965.00 |
CU Other investments | 287 980.00 | | 287 980.00 | 287 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 183 239.00 | | | 183 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 708.00 | | | -2 708.00 |
DL TOTAL (I) | 182 181.00 | | | 182 181.00 |
DU Loans and Debts from Credit Institutions (3) | 140 420.00 | | | 140 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 804.00 | | | 29 804.00 |
DX Trade payables and related accounts | 1 560.00 | | | 1 560.00 |
EC TOTAL (IV) | 171 784.00 | | | 171 784.00 |
EE Grand total (I to V) | 353 965.00 | | | 353 965.00 |
EG Accrued income and payables due within one year | 31 784.00 | | | 31 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 547.00 | |
GF Total Operating Expenses (II) | | | 1 547.00 | |
GG - OPERATING RESULT (I - II) | | | -1 547.00 | |
GK Income from other securities and fixed asset receivables | | | 134.00 | |
GP Total financial income (V) | | | 134.00 | |
GR Interest and similar expenses | | | 1 295.00 | |
GU Total financial expenses (VI) | | | 1 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 134.00 | | | 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 842.00 | | | 2 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 708.00 | | | -2 708.00 |
| |
| 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 | 143 015.00 | | 144 980.00 | 143 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 287 995.00 | |
I4 DECREASES Grand Total | | | 287 995.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 143 015.00 | | 144 980.00 | 143 015.00 |
| |
| 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 | 1 561.00 | 1 561.00 | | 1 561.00 |
UT Other financial assets | 15.00 | | 15.00 | 15.00 |
VH Loans with a maturity of more than one year at origin | 140 420.00 | 420.00 | | 140 420.00 |
VI Group and Associates | 29 804.00 | 29 804.00 | | 29 804.00 |
VK Loans repaid during the year | -140 000.00 | | | -140 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 215.00 | 36 215.00 | | 36 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 230.00 | 36 215.00 | 15.00 | 36 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 785.00 | 31 785.00 | | 171 785.00 |
