| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 184 956.00 | | 184 956.00 | 184 956.00 |
BJ TOTAL (I) | 367 824.00 | 180 000.00 | 187 824.00 | 367 824.00 |
BT Goods | 24 674.00 | | 24 674.00 | 24 674.00 |
BX Customers and related accounts | 12 940.00 | 10 000.00 | 2 940.00 | 12 940.00 |
BZ Other receivables | 192 760.00 | 190 804.00 | 1 956.00 | 192 760.00 |
CF Cash and cash equivalents | 1 279.00 | | 1 279.00 | 1 279.00 |
CJ TOTAL (II) | 231 655.00 | 200 804.00 | 30 850.00 | 231 655.00 |
CO Grand total (0 to V) | 599 479.00 | 380 804.00 | 218 675.00 | 599 479.00 |
CU Other investments | 182 868.00 | 180 000.00 | 2 868.00 | 182 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 120 444.00 | 120 444.00 | | 120 444.00 |
DH Retained earnings | -193 392.00 | -232 646.00 | | -193 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 453.00 | 39 254.00 | | -4 453.00 |
DL TOTAL (I) | -69 017.00 | -64 563.00 | | -69 017.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 284.00 | 140 284.00 | | 152 284.00 |
DX Trade payables and related accounts | 3 206.00 | 2 973.00 | | 3 206.00 |
DY Tax and social security liabilities | 2 123.00 | 2 123.00 | | 2 123.00 |
EA Other liabilities | 130 077.00 | 14 553.00 | | 130 077.00 |
EC TOTAL (IV) | 287 692.00 | 159 935.00 | | 287 692.00 |
EE Grand total (I to V) | 218 675.00 | 95 371.00 | | 218 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 453.00 | |
FX Taxes, duties, and similar payments | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 4 453.00 | |
GG - OPERATING RESULT (I - II) | | | -4 453.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 18 962.00 | | |
HD Total exceptional income (VII) | | 18 962.00 | | |
HE Exceptional expenses on management operations | | 36 034.00 | | |
HH Total exceptional expenses (VIII) | | 36 034.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -17 072.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 172 155.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 453.00 | 132 901.00 | | 4 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 453.00 | 39 254.00 | | -4 453.00 |
| |
| 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 | 244 330.00 | | 123 494.00 | 244 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 367 824.00 | |
I4 DECREASES Grand Total | | | 367 824.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 244 330.00 | | 123 494.00 | 244 330.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 180 000.00 | | | 180 000.00 |
6T Receivables | 200 804.00 | | | 200 804.00 |
7B Total provisions for depreciation | 380 804.00 | | | 380 804.00 |
7C Grand total | 380 804.00 | | | 380 804.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 68 654.00 | 68 654.00 | | 68 654.00 |
8B Suppliers and Related Accounts | 3 206.00 | 3 206.00 | | 3 206.00 |
8D Social Security and Other Social Organizations | 2 123.00 | 2 123.00 | | 2 123.00 |
8K Other liabilities (including liabilities related to repo transactions) | 130 077.00 | 130 077.00 | | 130 077.00 |
UL Receivables related to investments | 184 956.00 | | 184 956.00 | 184 956.00 |
UX Other trade receivables | 12 940.00 | 12 940.00 | | 12 940.00 |
VI Group and Associates | 83 630.00 | 83 630.00 | | 83 630.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 192 760.00 | 192 760.00 | | 192 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 390 657.00 | 205 700.00 | 184 956.00 | 390 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 692.00 | 287 692.00 | | 287 692.00 |
