| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | | |
BB Receivables related to investments | 305.00 | | 305.00 | 305.00 |
BJ TOTAL (I) | 1 301 010.00 | | 1 301 010.00 | 1 301 010.00 |
BZ Other receivables | 21 266.00 | | 21 266.00 | 21 266.00 |
CF Cash and cash equivalents | 373.00 | | 373.00 | 373.00 |
CJ TOTAL (II) | 21 639.00 | | 21 639.00 | 21 639.00 |
CO Grand total (0 to V) | 1 322 649.00 | | 1 322 649.00 | 1 322 649.00 |
CU Other investments | 1 300 705.00 | | 1 300 705.00 | 1 300 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 788 681.00 | 797 261.00 | | 788 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 818.00 | -8 580.00 | | -6 818.00 |
DL TOTAL (I) | 924 863.00 | 931 681.00 | | 924 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 394 434.00 | 367 412.00 | | 394 434.00 |
DX Trade payables and related accounts | 3 352.00 | 3 352.00 | | 3 352.00 |
EC TOTAL (IV) | 397 786.00 | 370 764.00 | | 397 786.00 |
EE Grand total (I to V) | 1 322 649.00 | 1 302 444.00 | | 1 322 649.00 |
EG Accrued income and payables due within one year | 397 786.00 | 370 764.00 | | 397 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 455.00 | |
FZ Social Security Contributions | | | 1 127.00 | |
GF Total Operating Expenses (II) | | | 4 582.00 | |
GG - OPERATING RESULT (I - II) | | | -4 582.00 | |
GR Interest and similar expenses | | | 2 286.00 | |
GU Total financial expenses (VI) | | | 2 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 50.00 | | | 50.00 |
HD Total exceptional income (VII) | 50.00 | | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 50.00 | | | 50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50.00 | | | 50.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 868.00 | 8 580.00 | | 6 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 818.00 | -8 580.00 | | -6 818.00 |
| |
| 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 | 1 301 010.00 | | | 1 301 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 301 010.00 | |
I4 DECREASES Grand Total | | | 1 301 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 301 010.00 | | | 1 301 010.00 |
| |
| 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 | 178 033.00 | 178 033.00 | | 178 033.00 |
8B Suppliers and Related Accounts | 3 352.00 | 3 352.00 | | 3 352.00 |
UL Receivables related to investments | 305.00 | | 305.00 | 305.00 |
VI Group and Associates | 216 401.00 | 216 401.00 | | 216 401.00 |
VM Income taxes | 21 266.00 | 21 266.00 | | 21 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 571.00 | 21 266.00 | 305.00 | 21 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 397 786.00 | 397 786.00 | | 397 786.00 |
