| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 318 189.00 | | 318 189.00 | 318 189.00 |
BJ TOTAL (I) | 318 589.00 | | 318 589.00 | 318 589.00 |
BT Goods | 1 386.00 | | 1 386.00 | 1 386.00 |
CF Cash and cash equivalents | 22 100.00 | | 22 100.00 | 22 100.00 |
CJ TOTAL (II) | 23 486.00 | | 23 486.00 | 23 486.00 |
CO Grand total (0 to V) | 342 075.00 | | 342 075.00 | 342 075.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 000.00 | 85 000.00 | | 85 000.00 |
DD Legal reserve (1) | 1 322.00 | | | 1 322.00 |
DH Retained earnings | 16 417.00 | -8 690.00 | | 16 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -135 141.00 | 26 429.00 | | -135 141.00 |
DL TOTAL (I) | -32 401.00 | 102 739.00 | | -32 401.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 110.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373 577.00 | 378 584.00 | | 373 577.00 |
DX Trade payables and related accounts | 790.00 | 1 021.00 | | 790.00 |
EC TOTAL (IV) | 374 477.00 | 379 714.00 | | 374 477.00 |
EE Grand total (I to V) | 342 075.00 | 482 453.00 | | 342 075.00 |
EG Accrued income and payables due within one year | 374 477.00 | 379 714.00 | | 374 477.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 115.00 | |
GF Total Operating Expenses (II) | | | 4 115.00 | |
GG - OPERATING RESULT (I - II) | | | -4 115.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 569.00 | |
GP Total financial income (V) | | | 23 569.00 | |
GR Interest and similar expenses | | | 154 556.00 | |
GU Total financial expenses (VI) | | | 154 556.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -130 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -135 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 38.00 | | | 38.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 569.00 | 36 074.00 | | 23 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 709.00 | 9 645.00 | | 158 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -135 141.00 | 26 429.00 | | -135 141.00 |
| |
| 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 | 480 006.00 | | 47 069.00 | 480 006.00 |
I3 DECREASES Total Financial Fixed Assets | | 208 485.00 | 318 589.00 | |
I4 DECREASES Grand Total | | 208 485.00 | 318 589.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 480 006.00 | | 47 069.00 | 480 006.00 |
| |
| 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 | 318 189.00 | 318 189.00 | | 318 189.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 373 577.00 | 373 577.00 | | 373 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 318 189.00 | 318 189.00 | | 318 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 477.00 | 374 477.00 | | 374 477.00 |
