| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 156 559.00 | | 156 559.00 | 156 559.00 |
BJ TOTAL (I) | 1 129 853.00 | | 1 129 853.00 | 1 129 853.00 |
BZ Other receivables | 13 467.00 | | 13 467.00 | 13 467.00 |
CF Cash and cash equivalents | 7 586.00 | | 7 586.00 | 7 586.00 |
CJ TOTAL (II) | 21 053.00 | | 21 053.00 | 21 053.00 |
CO Grand total (0 to V) | 1 150 906.00 | | 1 150 906.00 | 1 150 906.00 |
CU Other investments | 973 294.00 | | 973 294.00 | 973 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 200.00 | | | 95 200.00 |
DD Legal reserve (1) | 9 520.00 | | | 9 520.00 |
DG Other reserves | 882 320.00 | | | 882 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 052.00 | | | -4 052.00 |
DL TOTAL (I) | 982 988.00 | | | 982 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 940.00 | | | 146 940.00 |
DX Trade payables and related accounts | 7 571.00 | | | 7 571.00 |
DY Tax and social security liabilities | 13 407.00 | | | 13 407.00 |
EC TOTAL (IV) | 167 918.00 | | | 167 918.00 |
EE Grand total (I to V) | 1 150 906.00 | | | 1 150 906.00 |
EG Accrued income and payables due within one year | 167 918.00 | | | 167 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 139.00 | |
FR Total operating income (I) | | | 139.00 | |
FW Other purchases and external expenses | | | 5 850.00 | |
GE Other Expenses | | | 69.00 | |
GF Total Operating Expenses (II) | | | 5 919.00 | |
GG - OPERATING RESULT (I - II) | | | -5 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 821.00 | |
GP Total financial income (V) | | | 1 821.00 | |
GR Interest and similar expenses | | | 1 668.00 | |
GU Total financial expenses (VI) | | | 1 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 575.00 | | | -1 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 960.00 | | | 1 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 012.00 | | | 6 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 052.00 | | | -4 052.00 |
| |
| 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 | 146 940.00 | 146 940.00 | | 146 940.00 |
8B Suppliers and Related Accounts | 7 571.00 | 7 571.00 | | 7 571.00 |
8D Social Security and Other Social Organizations | 13 407.00 | 13 407.00 | | 13 407.00 |
UT Other financial assets | 156 559.00 | 156 559.00 | | 156 559.00 |
VS Prepaid expenses | 13 467.00 | 13 467.00 | | 13 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 026.00 | 170 026.00 | | 170 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 918.00 | 167 918.00 | | 167 918.00 |
