| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 402 402.00 | | 402 402.00 | 402 402.00 |
BJ TOTAL (I) | 1 732 252.00 | | 1 732 252.00 | 1 732 252.00 |
CF Cash and cash equivalents | 870.00 | | 870.00 | 870.00 |
CJ TOTAL (II) | 870.00 | | 870.00 | 870.00 |
CO Grand total (0 to V) | 1 733 122.00 | | 1 733 122.00 | 1 733 122.00 |
CP Shares due in less than one year | 402 402.00 | | | 402 402.00 |
CU Other investments | 1 329 850.00 | | 1 329 850.00 | 1 329 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 330 020.00 | 1 330 020.00 | | 1 330 020.00 |
DD Legal reserve (1) | 14 515.00 | 14 443.00 | | 14 515.00 |
DG Other reserves | 275 848.00 | 274 414.00 | | 275 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 447.00 | 1 510.00 | | 447.00 |
DL TOTAL (I) | 1 620 833.00 | 1 620 386.00 | | 1 620 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 250.00 | 264 048.00 | | 110 250.00 |
DX Trade payables and related accounts | 1 960.00 | 1 230.00 | | 1 960.00 |
DY Tax and social security liabilities | 79.00 | 267.00 | | 79.00 |
EC TOTAL (IV) | 112 289.00 | 265 545.00 | | 112 289.00 |
EE Grand total (I to V) | 1 733 122.00 | 1 885 931.00 | | 1 733 122.00 |
EG Accrued income and payables due within one year | 112 289.00 | 265 545.00 | | 112 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1.00 | |
FQ Other income | | | | |
FW Other purchases and external expenses | | | 2 851.00 | |
GF Total Operating Expenses (II) | | | 2 851.00 | |
GG - OPERATING RESULT (I - II) | | | -2 851.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 6 042.00 | |
GR Interest and similar expenses | | | 2 666.00 | |
GU Total financial expenses (VI) | | | 2 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 79.00 | 267.00 | | 79.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 042.00 | 7 121.00 | | 6 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 595.00 | 5 611.00 | | 5 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 447.00 | 1 510.00 | | 447.00 |
| |
| 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 | 1 885 931.00 | | 23 615.00 | 1 885 931.00 |
I3 DECREASES Total Financial Fixed Assets | | 177 294.00 | 1 732 252.00 | |
I4 DECREASES Grand Total | | 177 294.00 | 1 732 252.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 885 931.00 | | 23 615.00 | 1 885 931.00 |
| |
| 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 | 1 960.00 | 1 960.00 | | 1 960.00 |
8D Social Security and Other Social Organizations | 79.00 | 79.00 | | 79.00 |
8K Other liabilities (including liabilities related to repo transactions) | 110 250.00 | 110 250.00 | | 110 250.00 |
UT Other financial assets | 402 402.00 | 402 402.00 | | 402 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 402 402.00 | 402 402.00 | | 402 402.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 289.00 | 112 289.00 | | 112 289.00 |
