| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 11 395.00 | | 11 395.00 | 11 395.00 |
BJ TOTAL (I) | 11 822.00 | | 11 822.00 | 11 822.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 066.00 | | 5 066.00 | 5 066.00 |
CJ TOTAL (II) | 5 066.00 | | 5 066.00 | 5 066.00 |
CO Grand total (0 to V) | 16 889.00 | | 16 889.00 | 16 889.00 |
CP Shares due in less than one year | 11 395.00 | | | 11 395.00 |
CU Other investments | 426.00 | | 426.00 | 426.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -131 245.00 | -128 100.00 | | -131 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 406.00 | -3 144.00 | | -4 406.00 |
DL TOTAL (I) | -128 030.00 | -123 623.00 | | -128 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 600.00 | 140 700.00 | | 143 600.00 |
DX Trade payables and related accounts | 1 319.00 | 857.00 | | 1 319.00 |
EC TOTAL (IV) | 144 919.00 | 141 557.00 | | 144 919.00 |
EE Grand total (I to V) | 16 889.00 | 17 933.00 | | 16 889.00 |
EG Accrued income and payables due within one year | 144 919.00 | 141 557.00 | | 144 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 888.00 | |
GF Total Operating Expenses (II) | | | 3 889.00 | |
GG - OPERATING RESULT (I - II) | | | -3 889.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133.00 | |
GP Total financial income (V) | | | 133.00 | |
GR Interest and similar expenses | | | 650.00 | |
GU Total financial expenses (VI) | | | 650.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 133.00 | 147.00 | | 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 539.00 | 3 292.00 | | 4 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 406.00 | -3 144.00 | | -4 406.00 |
| |
| 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 | 11 689.00 | | 133.00 | 11 689.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 822.00 | |
I4 DECREASES Grand Total | | | 11 822.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 689.00 | | 133.00 | 11 689.00 |
| |
| 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 | 1 319.00 | 1 319.00 | | 1 319.00 |
UL Receivables related to investments | 11 395.00 | 11 395.00 | | 11 395.00 |
VI Group and Associates | 143 600.00 | 143 600.00 | | 143 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 395.00 | 11 395.00 | | 11 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 919.00 | 144 919.00 | | 144 919.00 |
