| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 208.00 | 1 208.00 | | 1 208.00 |
BB Receivables related to investments | 86 521.00 | | 86 521.00 | 86 521.00 |
BJ TOTAL (I) | 190 121.00 | 1 208.00 | 188 913.00 | 190 121.00 |
BZ Other receivables | 17 872.00 | | 17 872.00 | 17 872.00 |
CD Marketable securities | 87 283.00 | | 87 283.00 | 87 283.00 |
CF Cash and cash equivalents | 7 190.00 | | 7 190.00 | 7 190.00 |
CJ TOTAL (II) | 112 346.00 | | 112 346.00 | 112 346.00 |
CO Grand total (0 to V) | 302 467.00 | 1 208.00 | 301 259.00 | 302 467.00 |
CU Other investments | 102 393.00 | | 102 393.00 | 102 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 490.00 | 167 490.00 | | 167 490.00 |
DD Legal reserve (1) | 16 749.00 | 14 943.00 | | 16 749.00 |
DH Retained earnings | 20 907.00 | 20 385.00 | | 20 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 724.00 | 2 328.00 | | -1 724.00 |
DL TOTAL (I) | 203 422.00 | 205 146.00 | | 203 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 457.00 | 97 963.00 | | 96 457.00 |
DX Trade payables and related accounts | 1 380.00 | 1 320.00 | | 1 380.00 |
EC TOTAL (IV) | 97 837.00 | 99 283.00 | | 97 837.00 |
EE Grand total (I to V) | 301 259.00 | 304 429.00 | | 301 259.00 |
EG Accrued income and payables due within one year | 97 837.00 | 99 283.00 | | 97 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 203.00 | |
GF Total Operating Expenses (II) | | | 2 203.00 | |
GG - OPERATING RESULT (I - II) | | | -2 203.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 1 210.00 | |
GP Total financial income (V) | | | 1 210.00 | |
GR Interest and similar expenses | | | 731.00 | |
GU Total financial expenses (VI) | | | 731.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 210.00 | 5 005.00 | | 1 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 934.00 | 2 677.00 | | 2 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 724.00 | 2 328.00 | | -1 724.00 |
| |
| 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 | 188 453.00 | | 1 669.00 | 188 453.00 |
I3 DECREASES Total Financial Fixed Assets | | | 188 913.00 | |
I4 DECREASES Grand Total | | | 190 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 208.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 208.00 | | | 1 208.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 187 245.00 | | 1 669.00 | 187 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 208.00 | | | 1 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 208.00 | | | 1 208.00 |
| |
| 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 | 62 653.00 | 62 653.00 | | 62 653.00 |
8B Suppliers and Related Accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
UL Receivables related to investments | 86 521.00 | | 86 521.00 | 86 521.00 |
UX Other trade receivables | 17 872.00 | 17 872.00 | | 17 872.00 |
VI Group and Associates | 33 804.00 | 33 804.00 | | 33 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 393.00 | 17 872.00 | 86 521.00 | 104 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 837.00 | 97 837.00 | | 97 837.00 |
