| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 1 126 807.00 | |
BZ Other receivables | | | 16 498.00 | |
CF Cash and cash equivalents | | | 429.00 | |
CJ TOTAL (II) | | | 16 927.00 | |
CO Grand total (0 to V) | | | 1 143 733.00 | |
CS Evaluated investments - equity method | | | 1 126 807.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 766 651.00 | | | 766 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 871.00 | | | 11 871.00 |
DL TOTAL (I) | 778 521.00 | | | 778 521.00 |
DT Other Bond Issues | 359 262.00 | | | 359 262.00 |
DX Trade payables and related accounts | 5 950.00 | | | 5 950.00 |
EC TOTAL (IV) | 365 212.00 | | | 365 212.00 |
EE Grand total (I to V) | 1 143 733.00 | | | 1 143 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 323.00 | |
FX Taxes, duties, and similar payments | | | 482.00 | |
GF Total Operating Expenses (II) | | | 26 805.00 | |
GG - OPERATING RESULT (I - II) | | | -26 805.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GR Interest and similar expenses | | | 16 324.00 | |
GU Total financial expenses (VI) | | | 16 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 676.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 000.00 | | | 55 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 129.00 | | | 43 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 871.00 | | | 11 871.00 |
| |
| 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 | | | 1 126 807.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 126 807.00 | |
I4 DECREASES Grand Total | | | 1 126 807.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 126 807.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 359 262.00 | | 359 262.00 | 359 262.00 |
8B Suppliers and Related Accounts | 5 950.00 | 5 950.00 | | 5 950.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
VC Group and associates | 16 498.00 | 16 498.00 | | 16 498.00 |
VJ Loans taken out during the year | 359 262.00 | | | 359 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 498.00 | 16 498.00 | | 16 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 212.00 | 5 950.00 | 359 262.00 | 365 212.00 |
