| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 004.00 | | 22 004.00 | 22 004.00 |
BJ TOTAL (I) | 137 944.00 | | 137 944.00 | 137 944.00 |
CF Cash and cash equivalents | 2 012.00 | | 2 012.00 | 2 012.00 |
CJ TOTAL (II) | 2 012.00 | | 2 012.00 | 2 012.00 |
CO Grand total (0 to V) | 139 957.00 | | 139 957.00 | 139 957.00 |
CU Other investments | 115 940.00 | | 115 940.00 | 115 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 661.00 | | | 19 661.00 |
DL TOTAL (I) | 20 661.00 | | | 20 661.00 |
DU Loans and Debts from Credit Institutions (3) | 48 095.00 | | | 48 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 700.00 | | | 69 700.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 119 295.00 | | | 119 295.00 |
EE Grand total (I to V) | 139 957.00 | | | 139 957.00 |
EG Accrued income and payables due within one year | 83 152.00 | | | 83 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 291.00 | |
FX Taxes, duties, and similar payments | | | 5 725.00 | |
GF Total Operating Expenses (II) | | | 14 016.00 | |
GG - OPERATING RESULT (I - II) | | | -14 016.00 | |
GH Attributed profit or transferred loss (III) | | | 34 323.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 141.00 | |
GP Total financial income (V) | | | 141.00 | |
GR Interest and similar expenses | | | 786.00 | |
GU Total financial expenses (VI) | | | 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 464.00 | | | 34 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 803.00 | | | 14 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 661.00 | | | 19 661.00 |
| |
| 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 | | | 137 944.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 137 944.00 | |
I4 DECREASES Grand Total | | | 137 944.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 137 944.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
UL Receivables related to investments | 22 004.00 | | 22 004.00 | 22 004.00 |
VH Loans with a maturity of more than one year at origin | 48 095.00 | 11 952.00 | 36 143.00 | 48 095.00 |
VI Group and Associates | 69 700.00 | 69 700.00 | | 69 700.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VK Loans repaid during the year | 11 904.00 | | | 11 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 004.00 | | 22 004.00 | 22 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 295.00 | 83 152.00 | 36 143.00 | 119 295.00 |
