| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 280 970.00 | | 280 970.00 | 280 970.00 |
BJ TOTAL (I) | 281 354.00 | | 281 354.00 | 281 354.00 |
BZ Other receivables | 16 556.00 | | 16 556.00 | 16 556.00 |
CF Cash and cash equivalents | 10 661.00 | | 10 661.00 | 10 661.00 |
CJ TOTAL (II) | 27 217.00 | | 27 217.00 | 27 217.00 |
CO Grand total (0 to V) | 308 571.00 | | 308 571.00 | 308 571.00 |
CU Other investments | 384.00 | | 384.00 | 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 320 458.00 | 259 768.00 | | 320 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 063.00 | 160 690.00 | | -17 063.00 |
DL TOTAL (I) | 304 494.00 | 421 558.00 | | 304 494.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 094 454.00 | | |
DX Trade payables and related accounts | 3 619.00 | 3 019.00 | | 3 619.00 |
DY Tax and social security liabilities | | 11 065.00 | | |
EA Other liabilities | 458.00 | 458.00 | | 458.00 |
EC TOTAL (IV) | 4 077.00 | 1 108 995.00 | | 4 077.00 |
EE Grand total (I to V) | 308 571.00 | 1 530 553.00 | | 308 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 494.00 | |
GF Total Operating Expenses (II) | | | 4 494.00 | |
GG - OPERATING RESULT (I - II) | | | -4 494.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 454.00 | |
GP Total financial income (V) | | | 17 454.00 | |
GR Interest and similar expenses | | | 25 636.00 | |
GU Total financial expenses (VI) | | | 25 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 388.00 | 57 493.00 | | 4 388.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 454.00 | 221 731.00 | | 17 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 518.00 | 61 041.00 | | 34 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 063.00 | 160 690.00 | | -17 063.00 |
| |
| 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 | 1 528 835.00 | | 17 454.00 | 1 528 835.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 264 936.00 | 281 354.00 | |
I4 DECREASES Grand Total | | 1 264 936.00 | 281 354.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 528 835.00 | | 17 454.00 | 1 528 835.00 |
| |
| 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 | 3 619.00 | 3 619.00 | | 3 619.00 |
8K Other liabilities (including liabilities related to repo transactions) | 458.00 | 458.00 | | 458.00 |
UL Receivables related to investments | 280 970.00 | 280 970.00 | | 280 970.00 |
VM Income taxes | 10 256.00 | 10 256.00 | | 10 256.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 300.00 | 6 300.00 | | 6 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 526.00 | 297 526.00 | | 297 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 077.00 | 4 077.00 | | 4 077.00 |
