| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 615 903.00 | | 615 903.00 | 615 903.00 |
BJ TOTAL (I) | 615 903.00 | | 615 903.00 | 615 903.00 |
BZ Other receivables | 55 002.00 | | 55 002.00 | 55 002.00 |
CF Cash and cash equivalents | 1 062.00 | | 1 062.00 | 1 062.00 |
CJ TOTAL (II) | 56 064.00 | | 56 064.00 | 56 064.00 |
CO Grand total (0 to V) | 671 967.00 | | 671 967.00 | 671 967.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 000.00 | 457 000.00 | | 457 000.00 |
DD Legal reserve (1) | 8 530.00 | 8 530.00 | | 8 530.00 |
DG Other reserves | 113 095.00 | 117 342.00 | | 113 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 301.00 | -4 247.00 | | -4 301.00 |
DL TOTAL (I) | 574 324.00 | 578 625.00 | | 574 324.00 |
DU Loans and Debts from Credit Institutions (3) | 65.00 | 61.00 | | 65.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 432.00 | 87 430.00 | | 95 432.00 |
DX Trade payables and related accounts | 2 146.00 | 1 893.00 | | 2 146.00 |
EC TOTAL (IV) | 97 643.00 | 89 384.00 | | 97 643.00 |
EE Grand total (I to V) | 671 967.00 | 668 008.00 | | 671 967.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 969.00 | |
FX Taxes, duties, and similar payments | | | 108.00 | |
FY Salaries and Wages | | | 1 224.00 | |
GF Total Operating Expenses (II) | | | 4 301.00 | |
GG - OPERATING RESULT (I - II) | | | -4 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 301.00 | 4 247.00 | | 4 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 301.00 | -4 247.00 | | -4 301.00 |
| |
| 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 | 615 903.00 | | | 615 903.00 |
I3 DECREASES Total Financial Fixed Assets | | | 615 903.00 | |
I4 DECREASES Grand Total | | | 615 903.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 615 903.00 | | | 615 903.00 |
| |
| 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 | 2 146.00 | 2 146.00 | | 2 146.00 |
VG Loans with a maturity of up to one year at origin | 65.00 | 65.00 | | 65.00 |
VI Group and Associates | 95 432.00 | 95 432.00 | | 95 432.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 002.00 | 55 002.00 | | 55 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 002.00 | 55 002.00 | | 55 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 643.00 | 97 643.00 | | 97 643.00 |
