| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 27 269.00 | | 27 269.00 | 27 269.00 |
BJ TOTAL (I) | 232 230.00 | | 232 230.00 | 232 230.00 |
CF Cash and cash equivalents | 2 270.00 | | 2 270.00 | 2 270.00 |
CJ TOTAL (II) | 2 270.00 | | 2 270.00 | 2 270.00 |
CO Grand total (0 to V) | 234 501.00 | | 234 501.00 | 234 501.00 |
CP Shares due in less than one year | 27 269.00 | | | 27 269.00 |
CU Other investments | 204 961.00 | | 204 961.00 | 204 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 22 432.00 | 6 541.00 | | 22 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 335.00 | 15 891.00 | | 4 335.00 |
DL TOTAL (I) | 35 152.00 | 30 816.00 | | 35 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 969.00 | 93 969.00 | | 197 969.00 |
DX Trade payables and related accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
DY Tax and social security liabilities | | 2 217.00 | | |
EC TOTAL (IV) | 199 349.00 | 97 566.00 | | 199 349.00 |
EE Grand total (I to V) | 234 501.00 | 128 382.00 | | 234 501.00 |
EG Accrued income and payables due within one year | 199 349.00 | 97 566.00 | | 199 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 362.00 | |
FX Taxes, duties, and similar payments | | | 3 200.00 | |
GF Total Operating Expenses (II) | | | 5 562.00 | |
GG - OPERATING RESULT (I - II) | | | -5 562.00 | |
GH Attributed profit or transferred loss (III) | | | 3 600.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 297.00 | |
GP Total financial income (V) | | | 6 297.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 217.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 897.00 | 20 163.00 | | 9 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 562.00 | 4 272.00 | | 5 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 335.00 | 15 891.00 | | 4 335.00 |
| |
| 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 | 96 182.00 | | 136 048.00 | 96 182.00 |
I3 DECREASES Total Financial Fixed Assets | | | 232 230.00 | |
I4 DECREASES Grand Total | | | 232 230.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 96 182.00 | | 136 048.00 | 96 182.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 197 969.00 | 197 969.00 | | 197 969.00 |
UL Receivables related to investments | 27 269.00 | 27 269.00 | | 27 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 269.00 | 27 269.00 | | 27 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 349.00 | 199 349.00 | | 199 349.00 |
