| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 830 383.00 | | 830 383.00 | 830 383.00 |
BJ TOTAL (I) | 2 083 735.00 | | 2 083 735.00 | 2 083 735.00 |
BZ Other receivables | 1 350.00 | | 1 350.00 | 1 350.00 |
CF Cash and cash equivalents | 548.00 | | 548.00 | 548.00 |
CJ TOTAL (II) | 1 898.00 | | 1 898.00 | 1 898.00 |
CO Grand total (0 to V) | 2 085 633.00 | | 2 085 633.00 | 2 085 633.00 |
CS Evaluated investments - equity method | 1 253 351.00 | | 1 253 351.00 | 1 253 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 615 531.00 | 615 531.00 | | 615 531.00 |
DD Legal reserve (1) | 40.00 | | | 40.00 |
DH Retained earnings | -15 986.00 | -16 757.00 | | -15 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 822.00 | 810.00 | | -24 822.00 |
DL TOTAL (I) | 574 762.00 | 599 584.00 | | 574 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 216.00 | 2 216.00 | | 2 216.00 |
DX Trade payables and related accounts | 3 444.00 | 700.00 | | 3 444.00 |
EA Other liabilities | 1 505 209.00 | 1 705 209.00 | | 1 505 209.00 |
EC TOTAL (IV) | 1 510 871.00 | 1 708 126.00 | | 1 510 871.00 |
EE Grand total (I to V) | 2 085 633.00 | 2 307 710.00 | | 2 085 633.00 |
EG Accrued income and payables due within one year | 1 510 871.00 | 1 608 126.00 | | 1 510 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 745.00 | |
FX Taxes, duties, and similar payments | | | 1 818.00 | |
FY Salaries and Wages | | | 20 000.00 | |
GF Total Operating Expenses (II) | | | 24 563.00 | |
GG - OPERATING RESULT (I - II) | | | -24 563.00 | |
GR Interest and similar expenses | | | 259.00 | |
GU Total financial expenses (VI) | | | 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 822.00 | -810.00 | | 24 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 822.00 | 810.00 | | -24 822.00 |
| |
| 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 | 2 305 553.00 | | | 2 305 553.00 |
I3 DECREASES Total Financial Fixed Assets | | 221 818.00 | 2 083 735.00 | |
I4 DECREASES Grand Total | | 221 818.00 | 2 083 735.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 305 553.00 | | | 2 305 553.00 |
| |
| 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 | 3 445.00 | 3 445.00 | | 3 445.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 505 210.00 | 1 505 210.00 | | 1 505 210.00 |
UL Receivables related to investments | 830 383.00 | | 830 383.00 | 830 383.00 |
VI Group and Associates | 2 217.00 | 2 217.00 | | 2 217.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 350.00 | 1 350.00 | | 1 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 831 733.00 | 1 350.00 | 830 383.00 | 831 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 510 871.00 | 1 510 871.00 | | 1 510 871.00 |
