| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 45 626.00 | 45 626.00 | | 45 626.00 |
BD Other fixed assets | 2 515.00 | | 2 515.00 | 2 515.00 |
BJ TOTAL (I) | 773 828.00 | 66 373.00 | 707 455.00 | 773 828.00 |
BZ Other receivables | 5 563.00 | | 5 563.00 | 5 563.00 |
CF Cash and cash equivalents | 5 614.00 | | 5 614.00 | 5 614.00 |
CJ TOTAL (II) | 11 177.00 | | 11 177.00 | 11 177.00 |
CO Grand total (0 to V) | 785 005.00 | 66 373.00 | 718 632.00 | 785 005.00 |
CU Other investments | 725 687.00 | 20 747.00 | 704 940.00 | 725 687.00 |
CX Development or Research and Development Expenses | | | 1.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 404.00 | 40 404.00 | | 40 404.00 |
DB Share, merger, contribution premiums, etc. | 89 585.00 | 89 585.00 | | 89 585.00 |
DD Legal reserve (1) | 4 040.00 | 4 040.00 | | 4 040.00 |
DG Other reserves | 576 984.00 | 577 441.00 | | 576 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 016.00 | -457.00 | | -6 016.00 |
DL TOTAL (I) | 704 998.00 | 711 013.00 | | 704 998.00 |
DX Trade payables and related accounts | 13 634.00 | 11 833.00 | | 13 634.00 |
EC TOTAL (IV) | 13 634.00 | 11 833.00 | | 13 634.00 |
EE Grand total (I to V) | 718 632.00 | 722 846.00 | | 718 632.00 |
EG Accrued income and payables due within one year | 13 634.00 | 11 833.00 | | 13 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 171.00 | |
GF Total Operating Expenses (II) | | | 11 171.00 | |
GG - OPERATING RESULT (I - II) | | | -11 171.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GL Other interest and similar income | | | 156.00 | |
GP Total financial income (V) | | | 5 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 60.00 | | |
HH Total exceptional expenses (VIII) | | 60.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -60.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 156.00 | 10 112.00 | | 5 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 171.00 | 10 569.00 | | 11 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 016.00 | -457.00 | | -6 016.00 |
| |
| 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 | 773 812.00 | | 16.00 | 773 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 773 828.00 | |
I4 DECREASES Grand Total | | | 773 828.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 773 812.00 | | 16.00 | 773 812.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 45 626.00 | | | 45 626.00 |
7B Total provisions for depreciation | 66 373.00 | | | 66 373.00 |
7C Grand total | 66 373.00 | | | 66 373.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 13 634.00 | 13 634.00 | | 13 634.00 |
UL Receivables related to investments | 45 626.00 | | 45 626.00 | 45 626.00 |
VC Group and associates | 5 563.00 | 5 563.00 | | 5 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 189.00 | 5 563.00 | 45 626.00 | 51 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 634.00 | 13 634.00 | | 13 634.00 |
