| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 078.00 | | 14 078.00 | 14 078.00 |
BJ TOTAL (I) | 15 343.00 | | 15 343.00 | 15 343.00 |
BZ Other receivables | 248 848.00 | | 248 848.00 | 248 848.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 248 848.00 | | 248 848.00 | 248 848.00 |
CO Grand total (0 to V) | 264 192.00 | | 264 192.00 | 264 192.00 |
CP Shares due in less than one year | 14 078.00 | | | 14 078.00 |
CU Other investments | 1 265.00 | | 1 265.00 | 1 265.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 500.00 | 175 500.00 | | 175 500.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | -169 302.00 | -358 541.00 | | -169 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 860.00 | 189 239.00 | | -2 860.00 |
DL TOTAL (I) | 3 459.00 | 6 320.00 | | 3 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 255 360.00 | 233 092.00 | | 255 360.00 |
DX Trade payables and related accounts | 5 373.00 | 5 897.00 | | 5 373.00 |
EC TOTAL (IV) | 260 733.00 | 238 989.00 | | 260 733.00 |
EE Grand total (I to V) | 264 192.00 | 245 309.00 | | 264 192.00 |
EG Accrued income and payables due within one year | 260 733.00 | 238 989.00 | | 260 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 167.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 168.00 | |
GG - OPERATING RESULT (I - II) | | | -4 168.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 183.00 | |
GP Total financial income (V) | | | 183.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 129.00 | 215 022.00 | | 1 129.00 |
HD Total exceptional income (VII) | 1 129.00 | 215 022.00 | | 1 129.00 |
HF Exceptional expenses on capital transactions | | 503.00 | | |
HH Total exceptional expenses (VIII) | | 503.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 129.00 | 214 518.00 | | 1 129.00 |
HK Income tax | | -2 439.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 312.00 | 225 121.00 | | 1 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 173.00 | 35 882.00 | | 4 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 860.00 | 189 239.00 | | -2 860.00 |
| |
| 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 | -6 005.00 | | 21 348.00 | -6 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 343.00 | |
I4 DECREASES Grand Total | | | 15 343.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | -6 005.00 | | 21 348.00 | -6 005.00 |
| |
| 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 | 5 373.00 | 5 373.00 | | 5 373.00 |
UL Receivables related to investments | 14 078.00 | 14 078.00 | | 14 078.00 |
VC Group and associates | 234 300.00 | 234 300.00 | | 234 300.00 |
VI Group and Associates | 255 360.00 | 255 360.00 | | 255 360.00 |
VM Income taxes | 14 548.00 | 14 548.00 | | 14 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262 927.00 | 262 927.00 | | 262 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 733.00 | 260 733.00 | | 260 733.00 |
