| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 025.00 | | 8 025.00 | 8 025.00 |
BJ TOTAL (I) | 196 115.00 | | 196 115.00 | 196 115.00 |
CF Cash and cash equivalents | 313.00 | | 313.00 | 313.00 |
CJ TOTAL (II) | 313.00 | | 313.00 | 313.00 |
CO Grand total (0 to V) | 196 428.00 | | 196 428.00 | 196 428.00 |
CP Shares due in less than one year | 8 025.00 | | | 8 025.00 |
CU Other investments | 188 090.00 | | 188 090.00 | 188 090.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550.00 | | | 550.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 942.00 | | | -11 942.00 |
DL TOTAL (I) | -11 392.00 | | | -11 392.00 |
DU Loans and Debts from Credit Institutions (3) | 176 477.00 | | | 176 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 862.00 | | | 30 862.00 |
DX Trade payables and related accounts | 480.00 | | | 480.00 |
EC TOTAL (IV) | 207 820.00 | | | 207 820.00 |
EE Grand total (I to V) | 196 428.00 | | | 196 428.00 |
EI Including equity loans | 30 862.00 | | | 30 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 324.00 | |
FX Taxes, duties, and similar payments | | | 5 435.00 | |
FY Salaries and Wages | | | 1 452.00 | |
GF Total Operating Expenses (II) | | | 18 211.00 | |
GG - OPERATING RESULT (I - II) | | | -18 211.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 025.00 | |
GP Total financial income (V) | | | 8 025.00 | |
GR Interest and similar expenses | | | 1 755.00 | |
GU Total financial expenses (VI) | | | 1 755.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 025.00 | | | 8 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 967.00 | | | 19 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 942.00 | | | -11 942.00 |
| |
| 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 | | | 196 115.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 196 115.00 | |
I4 DECREASES Grand Total | | | 196 115.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 196 115.00 | |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
UL Receivables related to investments | 8 025.00 | 8 025.00 | | 8 025.00 |
VH Loans with a maturity of more than one year at origin | 176 477.00 | 1 477.00 | 98 460.00 | 176 477.00 |
VI Group and Associates | 30 862.00 | 30 862.00 | | 30 862.00 |
VJ Loans taken out during the year | 175 000.00 | | | 175 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 025.00 | 8 025.00 | | 8 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 820.00 | 32 820.00 | 98 460.00 | 207 820.00 |
