| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 51 300.00 | | 51 300.00 | 51 300.00 |
BD Other fixed assets | 157.00 | | 157.00 | 157.00 |
BJ TOTAL (I) | 160 457.00 | | 160 457.00 | 160 457.00 |
CD Marketable securities | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 28 751.00 | | 28 751.00 | 28 751.00 |
CJ TOTAL (II) | 29 051.00 | | 29 051.00 | 29 051.00 |
CO Grand total (0 to V) | 189 508.00 | | 189 508.00 | 189 508.00 |
CU Other investments | 108 999.00 | | 108 999.00 | 108 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 000.00 | 109 000.00 | | 109 000.00 |
DD Legal reserve (1) | 10 900.00 | 10 900.00 | | 10 900.00 |
DG Other reserves | 26 125.00 | 26 708.00 | | 26 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -512.00 | -583.00 | | -512.00 |
DL TOTAL (I) | 145 513.00 | 146 025.00 | | 145 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 480.00 | 43 480.00 | | 43 480.00 |
DX Trade payables and related accounts | 515.00 | 903.00 | | 515.00 |
EC TOTAL (IV) | 43 995.00 | 44 384.00 | | 43 995.00 |
EE Grand total (I to V) | 189 508.00 | 190 409.00 | | 189 508.00 |
EG Accrued income and payables due within one year | 43 995.00 | 44 384.00 | | 43 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 894.00 | |
GF Total Operating Expenses (II) | | | 894.00 | |
GG - OPERATING RESULT (I - II) | | | -894.00 | |
GL Other interest and similar income | | | 382.00 | |
GP Total financial income (V) | | | 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 382.00 | 584.00 | | 382.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 894.00 | 1 167.00 | | 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -512.00 | -583.00 | | -512.00 |
| |
| 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 | 154 210.00 | | 6 248.00 | 154 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160 457.00 | |
I4 DECREASES Grand Total | | | 160 457.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 154 210.00 | | 6 248.00 | 154 210.00 |
| |
| 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 | 515.00 | 515.00 | | 515.00 |
UL Receivables related to investments | 51 301.00 | 51 301.00 | | 51 301.00 |
VI Group and Associates | 43 480.00 | 43 480.00 | | 43 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 301.00 | 51 301.00 | | 51 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 995.00 | 43 995.00 | | 43 995.00 |
