| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 263.00 | | 10 263.00 | 10 263.00 |
BH Other financial assets | 124.00 | | 124.00 | 124.00 |
BJ TOTAL (I) | 34 535.00 | | 34 535.00 | 34 535.00 |
CF Cash and cash equivalents | 24 378.00 | | 24 378.00 | 24 378.00 |
CJ TOTAL (II) | 24 378.00 | | 24 378.00 | 24 378.00 |
CO Grand total (0 to V) | 58 913.00 | | 58 913.00 | 58 913.00 |
CP Shares due in less than one year | 10 263.00 | | | 10 263.00 |
CU Other investments | 24 148.00 | | 24 148.00 | 24 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 510.00 | 27 510.00 | | 27 510.00 |
DF Regulated reserves (1) | | 1.00 | | |
DH Retained earnings | -4 568.00 | -10 048.00 | | -4 568.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -958.00 | 5 480.00 | | -958.00 |
DL TOTAL (I) | 21 984.00 | 22 942.00 | | 21 984.00 |
DP Provisions for Risks | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 1.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 35 471.00 | 35 425.00 | | 35 471.00 |
DW Advances and down payments received on current orders | | 1.00 | | |
DX Trade payables and related accounts | 1 458.00 | 1 427.00 | | 1 458.00 |
DY Tax and social security liabilities | | 578.00 | | |
DZ Fixed asset liabilities and related accounts | | 1.00 | | |
EC TOTAL (IV) | 36 929.00 | 37 430.00 | | 36 929.00 |
EE Grand total (I to V) | 58 913.00 | 60 372.00 | | 58 913.00 |
EG Accrued income and payables due within one year | 36 929.00 | 37 430.00 | | 36 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 066.00 | |
GF Total Operating Expenses (II) | | | 3 066.00 | |
GG - OPERATING RESULT (I - II) | | | -3 066.00 | |
GH Attributed profit or transferred loss (III) | | | 2 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 108.00 | |
GP Total financial income (V) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 578.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 108.00 | 9 076.00 | | 2 108.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 066.00 | 3 596.00 | | 3 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -958.00 | 5 480.00 | | -958.00 |
| |
| 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 | 32 427.00 | | 2 108.00 | 32 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 535.00 | |
I4 DECREASES Grand Total | | | 34 535.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 427.00 | | 2 108.00 | 32 427.00 |
| |
| 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 | 1 455.00 | 1 455.00 | | 1 455.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 471.00 | 35 471.00 | | 35 471.00 |
UL Receivables related to investments | 10 263.00 | 10 263.00 | | 10 263.00 |
UT Other financial assets | 124.00 | | 124.00 | 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 387.00 | 10 263.00 | 124.00 | 10 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 929.00 | 36 929.00 | | 36 929.00 |
