| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 998.00 | | 1 998.00 | 1 998.00 |
BZ Other receivables | 2 041 929.00 | | 2 041 929.00 | 2 041 929.00 |
CF Cash and cash equivalents | 342 365.00 | | 342 365.00 | 342 365.00 |
CJ TOTAL (II) | 2 384 294.00 | | 2 384 294.00 | 2 384 294.00 |
CO Grand total (0 to V) | 2 386 292.00 | | 2 386 292.00 | 2 386 292.00 |
CR Shares due in more than one year | 1 986 107.00 | | | 1 986 107.00 |
CU Other investments | 1 998.00 | | 1 998.00 | 1 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 082 614.00 | 1 082 614.00 | | 1 082 614.00 |
DD Legal reserve (1) | 119 060.00 | 119 060.00 | | 119 060.00 |
DG Other reserves | 776 917.00 | 1 042 840.00 | | 776 917.00 |
DH Retained earnings | 436 052.00 | 436 052.00 | | 436 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 124.00 | 184 076.00 | | -36 124.00 |
DL TOTAL (I) | 2 378 518.00 | 2 864 642.00 | | 2 378 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 238.00 | | |
DX Trade payables and related accounts | 6 774.00 | 10 638.00 | | 6 774.00 |
DY Tax and social security liabilities | | 15 000.00 | | |
DZ Fixed asset liabilities and related accounts | 999.00 | 999.00 | | 999.00 |
EC TOTAL (IV) | 7 773.00 | 26 875.00 | | 7 773.00 |
EE Grand total (I to V) | 2 386 292.00 | 2 891 517.00 | | 2 386 292.00 |
EG Accrued income and payables due within one year | 7 773.00 | 26 875.00 | | 7 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 15 649.00 | |
FX Taxes, duties, and similar payments | | | 713.00 | |
GF Total Operating Expenses (II) | | | 16 362.00 | |
GG - OPERATING RESULT (I - II) | | | -16 362.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 284.00 | |
GO Net income from sales of marketable securities | | | 375.00 | |
GP Total financial income (V) | | | 26 659.00 | |
GR Interest and similar expenses | | | 46 421.00 | |
GU Total financial expenses (VI) | | | 46 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 124.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 418.00 | | |
HB Exceptional income from capital transactions | | 182 000.00 | | |
HD Total exceptional income (VII) | | 184 418.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 184 418.00 | | |
HK Income tax | | -11 252.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 659.00 | 200 012.00 | | 26 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 783.00 | 15 935.00 | | 62 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 124.00 | 184 076.00 | | -36 124.00 |
| |
| 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 | 999.00 | | 999.00 | 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 998.00 | |
I4 DECREASES Grand Total | | | 1 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 999.00 | | 999.00 | 999.00 |
| |
| 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 | 6 774.00 | 6 774.00 | | 6 774.00 |
8J Fixed Asset Liabilities and Related Accounts | 999.00 | 999.00 | | 999.00 |
VC Group and associates | 1 986 107.00 | | 1 986 107.00 | 1 986 107.00 |
VM Income taxes | 11 252.00 | 11 252.00 | | 11 252.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 570.00 | 44 570.00 | | 44 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 041 929.00 | 55 822.00 | 1 986 107.00 | 2 041 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 773.00 | 7 773.00 | | 7 773.00 |
