| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 224.00 | | 40 224.00 | 40 224.00 |
BJ TOTAL (I) | 269 075.00 | | 269 075.00 | 269 075.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 26 752.00 | | 26 752.00 | 26 752.00 |
CJ TOTAL (II) | 26 752.00 | | 26 752.00 | 26 752.00 |
CO Grand total (0 to V) | 295 827.00 | | 295 827.00 | 295 827.00 |
CP Shares due in less than one year | 40 224.00 | | | 40 224.00 |
CU Other investments | 228 851.00 | | 228 851.00 | 228 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 21 355.00 | 18 848.00 | | 21 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 006.00 | 2 507.00 | | -4 006.00 |
DL TOTAL (I) | 25 733.00 | 29 740.00 | | 25 733.00 |
DV Miscellaneous Loans and Financial Debts (4) | 268 773.00 | 265 792.00 | | 268 773.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
EC TOTAL (IV) | 270 093.00 | 267 112.00 | | 270 093.00 |
EE Grand total (I to V) | 295 827.00 | 296 852.00 | | 295 827.00 |
EG Accrued income and payables due within one year | 270 093.00 | 267 112.00 | | 270 093.00 |
EI Including equity loans | 268 773.00 | | | 268 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 549.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 1 549.00 | |
GG - OPERATING RESULT (I - II) | | | -1 549.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 524.00 | |
GP Total financial income (V) | | | 524.00 | |
GR Interest and similar expenses | | | 2 981.00 | |
GU Total financial expenses (VI) | | | 2 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 524.00 | 575.00 | | 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 530.00 | -1 932.00 | | 4 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 006.00 | 2 507.00 | | -4 006.00 |
| |
| 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 | 268 551.00 | | 524.00 | 268 551.00 |
I3 DECREASES Total Financial Fixed Assets | | | 269 075.00 | |
I4 DECREASES Grand Total | | | 269 075.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 268 551.00 | | 524.00 | 268 551.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
UL Receivables related to investments | 40 224.00 | 40 224.00 | | 40 224.00 |
VI Group and Associates | 268 773.00 | 268 773.00 | | 268 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 224.00 | 40 224.00 | | 40 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 093.00 | 270 093.00 | | 270 093.00 |
