| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 63 957.00 | | 63 957.00 | 63 957.00 |
BJ TOTAL (I) | 276 520.00 | | 276 520.00 | 276 520.00 |
CF Cash and cash equivalents | 50 147.00 | | 50 147.00 | 50 147.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 50 147.00 | | 50 147.00 | 50 147.00 |
CO Grand total (0 to V) | 326 666.00 | | 326 666.00 | 326 666.00 |
CP Shares due in less than one year | 63 957.00 | | | 63 957.00 |
CU Other investments | 212 563.00 | | 212 563.00 | 212 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 22 537.00 | | | 22 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 012.00 | 22 737.00 | | -11 012.00 |
DL TOTAL (I) | 13 725.00 | 24 737.00 | | 13 725.00 |
DU Loans and Debts from Credit Institutions (3) | 167 139.00 | 209 775.00 | | 167 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 381.00 | 141 161.00 | | 142 381.00 |
DX Trade payables and related accounts | 3 421.00 | 2 400.00 | | 3 421.00 |
EC TOTAL (IV) | 312 942.00 | 353 337.00 | | 312 942.00 |
EE Grand total (I to V) | 326 666.00 | 378 074.00 | | 326 666.00 |
EG Accrued income and payables due within one year | 47 048.00 | 45 284.00 | | 47 048.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 34.00 | 30.00 | | 34.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 449.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 449.00 | |
GG - OPERATING RESULT (I - II) | | | -7 449.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 117.00 | |
GP Total financial income (V) | | | 1 117.00 | |
GR Interest and similar expenses | | | 4 681.00 | |
GU Total financial expenses (VI) | | | 4 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 117.00 | 41 181.00 | | 1 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 130.00 | 18 444.00 | | 12 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 012.00 | 22 737.00 | | -11 012.00 |
| |
| 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 | 322 988.00 | | 2 299.00 | 322 988.00 |
I3 DECREASES Total Financial Fixed Assets | | 48 767.00 | 276 520.00 | |
I4 DECREASES Grand Total | | 48 767.00 | 276 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 322 988.00 | | 2 299.00 | 322 988.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 92 381.00 | | 92 381.00 | 92 381.00 |
8B Suppliers and Related Accounts | 3 421.00 | 3 421.00 | | 3 421.00 |
UL Receivables related to investments | 63 957.00 | 63 957.00 | | 63 957.00 |
VG Loans with a maturity of up to one year at origin | 34.00 | 34.00 | | 34.00 |
VH Loans with a maturity of more than one year at origin | 167 106.00 | 43 594.00 | 123 512.00 | 167 106.00 |
VI Group and Associates | 50 000.00 | | 50 000.00 | 50 000.00 |
VK Loans repaid during the year | 42 585.00 | | | 42 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 957.00 | 63 957.00 | | 63 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 942.00 | 47 048.00 | 265 893.00 | 312 942.00 |
