| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 364 194.00 | | 364 194.00 | 364 194.00 |
BJ TOTAL (I) | 364 493.00 | | 364 493.00 | 364 493.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 17 657.00 | | 17 657.00 | 17 657.00 |
CJ TOTAL (II) | 17 657.00 | | 17 657.00 | 17 657.00 |
CO Grand total (0 to V) | 382 150.00 | | 382 150.00 | 382 150.00 |
CU Other investments | 299.00 | | 299.00 | 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | -2 907.00 | | | -2 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 560.00 | -2 907.00 | | 2 560.00 |
DL TOTAL (I) | 8 653.00 | 6 093.00 | | 8 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373 497.00 | 448 497.00 | | 373 497.00 |
DZ Fixed asset liabilities and related accounts | | 299.00 | | |
EC TOTAL (IV) | 373 497.00 | 448 796.00 | | 373 497.00 |
EE Grand total (I to V) | 382 150.00 | 454 889.00 | | 382 150.00 |
EG Accrued income and payables due within one year | | 448 796.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 877.00 | |
GE Other Expenses | | | 956.00 | |
GF Total Operating Expenses (II) | | | 2 833.00 | |
GG - OPERATING RESULT (I - II) | | | -2 833.00 | |
GK Income from other securities and fixed asset receivables | | | 5 394.00 | |
GP Total financial income (V) | | | 5 394.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 394.00 | | | 5 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 833.00 | 2 907.00 | | 2 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 560.00 | -2 907.00 | | 2 560.00 |
| |
| 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 | 448 799.00 | | 5 394.00 | 448 799.00 |
I3 DECREASES Total Financial Fixed Assets | | 89 700.00 | 364 493.00 | |
I4 DECREASES Grand Total | | 89 700.00 | 364 493.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 448 799.00 | | 5 394.00 | 448 799.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 364 194.00 | | 364 194.00 | 364 194.00 |
VI Group and Associates | 373 497.00 | | 373 497.00 | 373 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 364 194.00 | | 364 194.00 | 364 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 373 497.00 | | 373 497.00 | 373 497.00 |
