| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 690.00 | 88.00 | 601.00 | 690.00 |
BB Receivables related to investments | 309 904.00 | | 309 904.00 | 309 904.00 |
BJ TOTAL (I) | 2 241 614.00 | 88.00 | 2 241 526.00 | 2 241 614.00 |
CF Cash and cash equivalents | 32 849.00 | | 32 849.00 | 32 849.00 |
CJ TOTAL (II) | 32 849.00 | | 32 849.00 | 32 849.00 |
CO Grand total (0 to V) | 2 274 464.00 | 88.00 | 2 274 376.00 | 2 274 464.00 |
CP Shares due in less than one year | 309 904.00 | | | 309 904.00 |
CU Other investments | 1 931 020.00 | | 1 931 020.00 | 1 931 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 000.00 | | | 176 000.00 |
DD Legal reserve (1) | 17 600.00 | | | 17 600.00 |
DG Other reserves | 2 008 034.00 | | | 2 008 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 797.00 | | | -21 797.00 |
DL TOTAL (I) | 2 179 837.00 | | | 2 179 837.00 |
DU Loans and Debts from Credit Institutions (3) | 145.00 | | | 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 301.00 | | | 19 301.00 |
DX Trade payables and related accounts | 9 531.00 | | | 9 531.00 |
DY Tax and social security liabilities | 65 561.00 | | | 65 561.00 |
EC TOTAL (IV) | 94 539.00 | | | 94 539.00 |
EE Grand total (I to V) | 2 274 376.00 | | | 2 274 376.00 |
EG Accrued income and payables due within one year | 94 539.00 | | | 94 539.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 145.00 | | | 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 815.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 13 856.00 | |
GG - OPERATING RESULT (I - II) | | | -13 856.00 | |
GL Other interest and similar income | | | 3 586.00 | |
GP Total financial income (V) | | | 3 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 527.00 | | | 11 527.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 586.00 | | | 3 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 383.00 | | | 25 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 797.00 | | | -21 797.00 |
| |
| 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 | 2 307 256.00 | | 151 990.00 | 2 307 256.00 |
I3 DECREASES Total Financial Fixed Assets | | 217 631.00 | 2 240 925.00 | |
I4 DECREASES Grand Total | | 217 631.00 | 2 241 615.00 | |
IO DECREASES Total including other intangible assets | | | 690.00 | |
KD ACQUISITIONS Total including other intangible assets | 690.00 | | | 690.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 306 566.00 | | 151 990.00 | 2 306 566.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54.00 | 35.00 | | 54.00 |
PE DEPRECIATION Total including other intangible assets | 54.00 | 35.00 | | 54.00 |
| |
| 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 | 9 532.00 | 9 532.00 | | 9 532.00 |
8D Social Security and Other Social Organizations | 65 561.00 | 65 561.00 | | 65 561.00 |
UL Receivables related to investments | 309 904.00 | 309 904.00 | | 309 904.00 |
VG Loans with a maturity of up to one year at origin | 145.00 | 145.00 | | 145.00 |
VI Group and Associates | 19 301.00 | 19 301.00 | | 19 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 904.00 | 309 904.00 | | 309 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 539.00 | 94 539.00 | | 94 539.00 |
