| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 237 729.00 | | 1 237 729.00 | 1 237 729.00 |
BJ TOTAL (I) | 1 390 178.00 | | 1 390 178.00 | 1 390 178.00 |
CF Cash and cash equivalents | 939.00 | | 939.00 | 939.00 |
CJ TOTAL (II) | 939.00 | | 939.00 | 939.00 |
CO Grand total (0 to V) | 1 391 117.00 | | 1 391 117.00 | 1 391 117.00 |
CU Other investments | 152 449.00 | | 152 449.00 | 152 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 000.00 | 29 000.00 | | 29 000.00 |
DH Retained earnings | -202 805.00 | -148 792.00 | | -202 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 313.00 | -54 013.00 | | -72 313.00 |
DL TOTAL (I) | -246 118.00 | -173 805.00 | | -246 118.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 110.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 636 336.00 | 1 440 189.00 | | 1 636 336.00 |
DX Trade payables and related accounts | 790.00 | 790.00 | | 790.00 |
EC TOTAL (IV) | 1 637 236.00 | 1 441 088.00 | | 1 637 236.00 |
EE Grand total (I to V) | 1 391 117.00 | 1 267 283.00 | | 1 391 117.00 |
EG Accrued income and payables due within one year | 1 637 236.00 | 1 441 088.00 | | 1 637 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 134.00 | |
GF Total Operating Expenses (II) | | | 4 134.00 | |
GG - OPERATING RESULT (I - II) | | | -4 134.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 817.00 | |
GP Total financial income (V) | | | 13 817.00 | |
GR Interest and similar expenses | | | 17 692.00 | |
GU Total financial expenses (VI) | | | 17 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 64 305.00 | 46 251.00 | | 64 305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 817.00 | 13 686.00 | | 13 817.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 130.00 | 67 698.00 | | 86 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 313.00 | -54 013.00 | | -72 313.00 |
| |
| 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 | 1 266 361.00 | | 123 817.00 | 1 266 361.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 390 178.00 | |
I4 DECREASES Grand Total | | | 1 390 178.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 266 361.00 | | 123 817.00 | 1 266 361.00 |
| |
| 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 | 790.00 | 790.00 | | 790.00 |
UL Receivables related to investments | 1 237 729.00 | 1 237 729.00 | | 1 237 729.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 1 636 336.00 | 1 636 336.00 | | 1 636 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 237 729.00 | 1 237 729.00 | | 1 237 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 637 236.00 | 1 637 236.00 | | 1 637 236.00 |
