| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 61 238.00 | | 61 238.00 | 61 238.00 |
BJ TOTAL (I) | 171 238.00 | 18 000.00 | 153 238.00 | 171 238.00 |
BZ Other receivables | 1 085.00 | 816.00 | 269.00 | 1 085.00 |
CF Cash and cash equivalents | 14 976.00 | | 14 976.00 | 14 976.00 |
CJ TOTAL (II) | 16 062.00 | 816.00 | 15 245.00 | 16 062.00 |
CO Grand total (0 to V) | 187 300.00 | 18 816.00 | 168 484.00 | 187 300.00 |
CP Shares due in less than one year | 61 238.00 | | | 61 238.00 |
CS Evaluated investments - equity method | 110 000.00 | 18 000.00 | 92 000.00 | 110 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DH Retained earnings | -25 890.00 | -30 097.00 | | -25 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 268.00 | 4 206.00 | | -15 268.00 |
DL TOTAL (I) | 28 840.00 | 44 109.00 | | 28 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137 819.00 | 136 334.00 | | 137 819.00 |
DX Trade payables and related accounts | 1 614.00 | 1 584.00 | | 1 614.00 |
DY Tax and social security liabilities | 210.00 | 345.00 | | 210.00 |
EC TOTAL (IV) | 139 643.00 | 138 263.00 | | 139 643.00 |
EE Grand total (I to V) | 168 484.00 | 182 372.00 | | 168 484.00 |
EG Accrued income and payables due within one year | 139 643.00 | 138 263.00 | | 139 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 6 225.00 | |
FJ Net sales | | | 6 225.00 | |
FR Total operating income (I) | | | 6 225.00 | |
FW Other purchases and external expenses | | | 1 683.00 | |
GB Operating Expenses - Provisions | | | 816.00 | |
GF Total Operating Expenses (II) | | | 2 500.00 | |
GG - OPERATING RESULT (I - II) | | | 3 725.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 793.00 | |
GP Total financial income (V) | | | 793.00 | |
GR Interest and similar expenses | | | 1 787.00 | |
GU Total financial expenses (VI) | | | 19 787.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 018.00 | 7 776.00 | | 7 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 287.00 | 3 569.00 | | 22 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 268.00 | 4 206.00 | | -15 268.00 |
| |
| 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 | 170 445.00 | | 793.00 | 170 445.00 |
I3 DECREASES Total Financial Fixed Assets | | | 171 238.00 | |
I4 DECREASES Grand Total | | | 171 238.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 170 445.00 | | 793.00 | 170 445.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 816.00 | | |
7B Total provisions for depreciation | | 18 816.00 | | |
7C Grand total | | 18 816.00 | | |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 816.00 | | |
UG - Financial | | 18 000.00 | | |
| |
| 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 | 47 032.00 | 47 032.00 | | 47 032.00 |
8B Suppliers and Related Accounts | 1 614.00 | 1 614.00 | | 1 614.00 |
UL Receivables related to investments | 61 238.00 | 61 238.00 | | 61 238.00 |
VB VAT | 269.00 | 269.00 | | 269.00 |
VC Group and associates | 816.00 | 816.00 | | 816.00 |
VI Group and Associates | 90 786.00 | 90 786.00 | | 90 786.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 324.00 | 62 324.00 | | 62 324.00 |
VW VAT | 210.00 | 210.00 | | 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 643.00 | 139 643.00 | | 139 643.00 |
