| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 108.00 | | 108.00 | 108.00 |
BJ TOTAL (I) | 351 220.00 | | 351 220.00 | 351 220.00 |
BZ Other receivables | 4 613.00 | | 4 613.00 | 4 613.00 |
CF Cash and cash equivalents | 1 539.00 | | 1 539.00 | 1 539.00 |
CJ TOTAL (II) | 6 152.00 | | 6 152.00 | 6 152.00 |
CO Grand total (0 to V) | 357 372.00 | | 357 372.00 | 357 372.00 |
CP Shares due in less than one year | 108.00 | | | 108.00 |
CU Other investments | 351 112.00 | | 351 112.00 | 351 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 566.00 | 170 566.00 | | 170 566.00 |
DD Legal reserve (1) | 5 394.00 | 4 138.00 | | 5 394.00 |
DG Other reserves | 96 930.00 | 73 067.00 | | 96 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 424.00 | 25 119.00 | | -5 424.00 |
DL TOTAL (I) | 267 466.00 | 272 890.00 | | 267 466.00 |
DU Loans and Debts from Credit Institutions (3) | 54 754.00 | 79 378.00 | | 54 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 498.00 | 18 498.00 | | 27 498.00 |
DX Trade payables and related accounts | 2 664.00 | 1 776.00 | | 2 664.00 |
DY Tax and social security liabilities | | 3 588.00 | | |
DZ Fixed asset liabilities and related accounts | 4 990.00 | 4 990.00 | | 4 990.00 |
EC TOTAL (IV) | 89 906.00 | 108 230.00 | | 89 906.00 |
EE Grand total (I to V) | 357 372.00 | 381 119.00 | | 357 372.00 |
EG Accrued income and payables due within one year | 60 252.00 | 108 230.00 | | 60 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 378.00 | |
GF Total Operating Expenses (II) | | | 4 378.00 | |
GG - OPERATING RESULT (I - II) | | | -4 378.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 046.00 | |
GU Total financial expenses (VI) | | | 1 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -808.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 30 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 424.00 | 4 881.00 | | 5 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 424.00 | 25 119.00 | | -5 424.00 |
| |
| 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 | 378 220.00 | | | 378 220.00 |
I3 DECREASES Total Financial Fixed Assets | | 27 000.00 | 351 220.00 | |
I4 DECREASES Grand Total | | 27 000.00 | 351 220.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 378 220.00 | | | 378 220.00 |
| |
| 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 | 2 664.00 | 2 664.00 | | 2 664.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 990.00 | 4 990.00 | | 4 990.00 |
UL Receivables related to investments | 108.00 | 108.00 | | 108.00 |
VG Loans with a maturity of up to one year at origin | 114.00 | 114.00 | | 114.00 |
VH Loans with a maturity of more than one year at origin | 54 641.00 | 24 987.00 | 29 654.00 | 54 641.00 |
VI Group and Associates | 27 498.00 | 27 498.00 | | 27 498.00 |
VK Loans repaid during the year | 24 595.00 | | | 24 595.00 |
VM Income taxes | 4 613.00 | 4 613.00 | | 4 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 721.00 | 4 721.00 | | 4 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 906.00 | 60 252.00 | 29 654.00 | 89 906.00 |
