| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 462.00 | | 14 462.00 | 14 462.00 |
BJ TOTAL (I) | 284 661.00 | | 284 661.00 | 284 661.00 |
CF Cash and cash equivalents | 427.00 | | 427.00 | 427.00 |
CJ TOTAL (II) | 427.00 | | 427.00 | 427.00 |
CO Grand total (0 to V) | 285 088.00 | | 285 088.00 | 285 088.00 |
CS Evaluated investments - equity method | 270 199.00 | | 270 199.00 | 270 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 270 000.00 | 270 000.00 | | 270 000.00 |
DH Retained earnings | -8 667.00 | -7 073.00 | | -8 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 459.00 | -1 593.00 | | -1 459.00 |
DL TOTAL (I) | 259 873.00 | 261 332.00 | | 259 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 215.00 | 26 736.00 | | 25 215.00 |
DX Trade payables and related accounts | | 143.00 | | |
EC TOTAL (IV) | 25 215.00 | 26 879.00 | | 25 215.00 |
EE Grand total (I to V) | 285 088.00 | 288 212.00 | | 285 088.00 |
EG Accrued income and payables due within one year | 25 215.00 | 26 879.00 | | 25 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 161.00 | |
GF Total Operating Expenses (II) | | | 1 161.00 | |
GG - OPERATING RESULT (I - II) | | | -1 161.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 304.00 | |
GU Total financial expenses (VI) | | | 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 106.00 | | |
HH Total exceptional expenses (VIII) | | 106.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -106.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6.00 | 83.00 | | 6.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 466.00 | 1 677.00 | | 1 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 459.00 | -1 593.00 | | -1 459.00 |
| |
| 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 | 284 661.00 | | | 284 661.00 |
I3 DECREASES Total Financial Fixed Assets | | | 284 661.00 | |
I4 DECREASES Grand Total | | | 284 661.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 284 661.00 | | | 284 661.00 |
| |
| 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 | 14 462.00 | 14 462.00 | | 14 462.00 |
VC Group and associates | 25 215.00 | 25 215.00 | | 25 215.00 |
VI Group and Associates | 25 215.00 | 25 215.00 | | 25 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 215.00 | 25 215.00 | | 25 215.00 |
