| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 173 989.00 | |
BJ TOTAL (I) | | | 640 489.00 | |
BZ Other receivables | | | 952.00 | |
CF Cash and cash equivalents | | | 1 942.00 | |
CJ TOTAL (II) | | | 2 894.00 | |
CO Grand total (0 to V) | | | 643 384.00 | |
CS Evaluated investments - equity method | | | 466 500.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 926 640.00 | 926 640.00 | | 926 640.00 |
DH Retained earnings | -289 128.00 | -287 786.00 | | -289 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176.00 | -1 342.00 | | 176.00 |
DL TOTAL (I) | 637 688.00 | 637 512.00 | | 637 688.00 |
DU Loans and Debts from Credit Institutions (3) | | 540.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 710.00 | 3 710.00 | | 3 710.00 |
DX Trade payables and related accounts | 1 986.00 | 1 944.00 | | 1 986.00 |
EC TOTAL (IV) | 5 696.00 | 6 194.00 | | 5 696.00 |
EE Grand total (I to V) | 643 384.00 | 643 705.00 | | 643 384.00 |
EG Accrued income and payables due within one year | 5 696.00 | 6 194.00 | | 5 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 082.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 2 235.00 | |
GG - OPERATING RESULT (I - II) | | | -2 235.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 449.00 | | | 1 449.00 |
HD Total exceptional income (VII) | 1 449.00 | | | 1 449.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 449.00 | | | 1 449.00 |
HK Income tax | -952.00 | -1 143.00 | | -952.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 466.00 | 2.00 | | 1 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 290.00 | 1 344.00 | | 1 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176.00 | -1 342.00 | | 176.00 |
| |
| 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 | 641 489.00 | | | 641 489.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 640 489.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 640 489.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 641 489.00 | | | 641 489.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 173 989.00 | | 173 989.00 | 173 989.00 |
VM Income taxes | 952.00 | 952.00 | | 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 941.00 | 952.00 | 173 989.00 | 174 941.00 |
