| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 132.00 | | 132.00 | 132.00 |
BJ TOTAL (I) | 1 752 095.00 | 917 644.00 | 834 451.00 | 1 752 095.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 12 193.00 | | 12 193.00 | 12 193.00 |
CJ TOTAL (II) | 12 193.00 | | 12 193.00 | 12 193.00 |
CO Grand total (0 to V) | 1 764 288.00 | 917 644.00 | 846 644.00 | 1 764 288.00 |
CU Other investments | 1 751 963.00 | 917 644.00 | 834 319.00 | 1 751 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 238 320.00 | 238 320.00 | | 238 320.00 |
DD Legal reserve (1) | 17 688.00 | 16 433.00 | | 17 688.00 |
DG Other reserves | 712 920.00 | 689 071.00 | | 712 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -126 185.00 | 25 104.00 | | -126 185.00 |
DL TOTAL (I) | 842 744.00 | 968 929.00 | | 842 744.00 |
DU Loans and Debts from Credit Institutions (3) | | 40.00 | | |
DX Trade payables and related accounts | 3 900.00 | 6 024.00 | | 3 900.00 |
EA Other liabilities | | 57 385.00 | | |
EC TOTAL (IV) | 3 900.00 | 63 449.00 | | 3 900.00 |
EE Grand total (I to V) | 846 644.00 | 1 032 377.00 | | 846 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 193.00 | |
GF Total Operating Expenses (II) | | | 9 193.00 | |
GG - OPERATING RESULT (I - II) | | | -9 193.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 126 836.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 126 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -116 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -126 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 59 570.00 | | |
HD Total exceptional income (VII) | | 59 570.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 59 570.00 | | |
HK Income tax | 156.00 | | | 156.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 59 634.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 185.00 | 34 530.00 | | 136 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -126 185.00 | 25 104.00 | | -126 185.00 |
| |
| 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 | 1 752 095.00 | | | 1 752 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 752 095.00 | |
I4 DECREASES Grand Total | | | 1 752 095.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 752 095.00 | | | 1 752 095.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 790 808.00 | 126 836.00 | | 790 808.00 |
7C Grand total | 790 808.00 | 126 836.00 | | 790 808.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 126 836.00 | | |
| |
| 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 | 3 900.00 | 3 900.00 | | 3 900.00 |
UL Receivables related to investments | 132.00 | | 132.00 | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132.00 | | 132.00 | 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 900.00 | 3 900.00 | | 3 900.00 |
