| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 46 821.00 | | 46 821.00 | 46 821.00 |
BJ TOTAL (I) | 1 907 598.00 | 1 315 000.00 | 592 598.00 | 1 907 598.00 |
CF Cash and cash equivalents | 48 379.00 | | 48 379.00 | 48 379.00 |
CJ TOTAL (II) | 48 379.00 | | 48 379.00 | 48 379.00 |
CO Grand total (0 to V) | 1 955 976.00 | 1 315 000.00 | 640 976.00 | 1 955 976.00 |
CU Other investments | 1 860 776.00 | 1 315 000.00 | 545 776.00 | 1 860 776.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 595 000.00 | 595 000.00 | | 595 000.00 |
DD Legal reserve (1) | 1 099.00 | 920.00 | | 1 099.00 |
DG Other reserves | 20 890.00 | 17 477.00 | | 20 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 266.00 | 3 593.00 | | 23 266.00 |
DL TOTAL (I) | 640 256.00 | 616 989.00 | | 640 256.00 |
DX Trade payables and related accounts | 721.00 | 648.00 | | 721.00 |
EC TOTAL (IV) | 721.00 | 648.00 | | 721.00 |
EE Grand total (I to V) | 640 976.00 | 617 637.00 | | 640 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 851.00 | |
GF Total Operating Expenses (II) | | | 851.00 | |
GG - OPERATING RESULT (I - II) | | | -851.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 24 000.00 | | | 24 000.00 |
HD Total exceptional income (VII) | 24 000.00 | | | 24 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 000.00 | | | 24 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 118.00 | 4 425.00 | | 24 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 851.00 | 833.00 | | 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 266.00 | 3 593.00 | | 23 266.00 |
| |
| 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 | 1 883 480.00 | | 24 118.00 | 1 883 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 907 598.00 | |
I4 DECREASES Grand Total | | | 1 907 598.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 883 480.00 | | 24 118.00 | 1 883 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 315 000.00 | | | 1 315 000.00 |
7C Grand total | 1 315 000.00 | | | 1 315 000.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 721.00 | 721.00 | | 721.00 |
UL Receivables related to investments | 46 821.00 | | 46 821.00 | 46 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 821.00 | | 46 821.00 | 46 821.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 721.00 | 721.00 | | 721.00 |
