| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 680 742.00 | | 680 742.00 | 680 742.00 |
BJ TOTAL (I) | 1 702 742.00 | | 1 702 742.00 | 1 702 742.00 |
BZ Other receivables | 52 346.00 | | 52 346.00 | 52 346.00 |
CF Cash and cash equivalents | 2 277.00 | | 2 277.00 | 2 277.00 |
CJ TOTAL (II) | 54 623.00 | | 54 623.00 | 54 623.00 |
CO Grand total (0 to V) | 1 757 365.00 | | 1 757 365.00 | 1 757 365.00 |
CP Shares due in less than one year | 680 742.00 | | | 680 742.00 |
CU Other investments | 1 022 000.00 | | 1 022 000.00 | 1 022 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 599 317.00 | 462 717.00 | | 599 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 243.00 | 136 601.00 | | -7 243.00 |
DL TOTAL (I) | 1 692 075.00 | 1 699 317.00 | | 1 692 075.00 |
DU Loans and Debts from Credit Institutions (3) | | 610.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 64 876.00 | 89 876.00 | | 64 876.00 |
DX Trade payables and related accounts | 399.00 | | | 399.00 |
DY Tax and social security liabilities | | 323.00 | | |
EA Other liabilities | 15.00 | 55.00 | | 15.00 |
EC TOTAL (IV) | 65 290.00 | 90 865.00 | | 65 290.00 |
EE Grand total (I to V) | 1 757 365.00 | 1 790 182.00 | | 1 757 365.00 |
EG Accrued income and payables due within one year | 65 290.00 | 90 865.00 | | 65 290.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 610.00 | | |
| |
| 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 | | | 5 881.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 881.00 | |
GG - OPERATING RESULT (I - II) | | | -5 881.00 | |
GI Supported loss or transferred profit (IV) | | | 1 362.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 141 736.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 243.00 | 5 135.00 | | 7 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 243.00 | 136 601.00 | | -7 243.00 |
| |
| 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 | 1 713 104.00 | | 104 500.00 | 1 713 104.00 |
I3 DECREASES Total Financial Fixed Assets | | 114 862.00 | 1 702 742.00 | |
I4 DECREASES Grand Total | | 114 862.00 | 1 702 742.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 713 104.00 | | 104 500.00 | 1 713 104.00 |
