| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 200 881.00 | | 200 881.00 | 200 881.00 |
BJ TOTAL (I) | 6 573 015.00 | | 6 573 015.00 | 6 573 015.00 |
BZ Other receivables | 6 111.00 | | 6 111.00 | 6 111.00 |
CF Cash and cash equivalents | 1 041.00 | | 1 041.00 | 1 041.00 |
CJ TOTAL (II) | 7 152.00 | | 7 152.00 | 7 152.00 |
CO Grand total (0 to V) | 6 580 166.00 | | 6 580 166.00 | 6 580 166.00 |
CU Other investments | 6 372 134.00 | | 6 372 134.00 | 6 372 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 372 138.00 | 6 372 138.00 | | 6 372 138.00 |
DD Legal reserve (1) | 1 624.00 | | | 1 624.00 |
DH Retained earnings | 14 083.00 | -16 767.00 | | 14 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 468.00 | 32 473.00 | | -6 468.00 |
DL TOTAL (I) | 6 381 377.00 | 6 387 845.00 | | 6 381 377.00 |
DX Trade payables and related accounts | 3 960.00 | 4 250.00 | | 3 960.00 |
DY Tax and social security liabilities | | 6 108.00 | | |
EA Other liabilities | 194 830.00 | 187 798.00 | | 194 830.00 |
EC TOTAL (IV) | 198 790.00 | 198 156.00 | | 198 790.00 |
EE Grand total (I to V) | 6 580 166.00 | 6 586 001.00 | | 6 580 166.00 |
EG Accrued income and payables due within one year | | 198 156.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 600.00 | |
GF Total Operating Expenses (II) | | | 4 600.00 | |
GG - OPERATING RESULT (I - II) | | | -4 600.00 | |
GR Interest and similar expenses | | | 1 868.00 | |
GU Total financial expenses (VI) | | | 1 868.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 49 255.00 | | |
HD Total exceptional income (VII) | | 49 255.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 49 255.00 | | |
HK Income tax | | 6 108.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 49 255.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 468.00 | 16 781.00 | | 6 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 468.00 | 32 473.00 | | -6 468.00 |
| |
| 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 | 6 573 015.00 | | | 6 573 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 573 015.00 | |
I4 DECREASES Grand Total | | | 6 573 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 573 015.00 | | | 6 573 015.00 |
| |
| 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 | 3 960.00 | 3 960.00 | | 3 960.00 |
UT Other financial assets | 200 881.00 | | 200 881.00 | 200 881.00 |
VI Group and Associates | 194 830.00 | 194 830.00 | | 194 830.00 |
VM Income taxes | 6 108.00 | | | 6 108.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3.00 | | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 992.00 | | 200 881.00 | 206 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 790.00 | 393 620.00 | | 198 790.00 |
