| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 165.00 | | 6 165.00 | 6 165.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 98 175.00 | | 98 175.00 | 98 175.00 |
CF Cash and cash equivalents | 284.00 | | 284.00 | 284.00 |
CJ TOTAL (II) | 284.00 | | 284.00 | 284.00 |
CO Grand total (0 to V) | 98 459.00 | | 98 459.00 | 98 459.00 |
CP Shares due in less than one year | 8.00 | | | 8.00 |
CU Other investments | 91 990.00 | | 91 990.00 | 91 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 910.00 | 41 910.00 | | 41 910.00 |
DD Legal reserve (1) | 1 962.00 | 1 603.00 | | 1 962.00 |
DG Other reserves | 37 282.00 | 30 464.00 | | 37 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 460.00 | 7 176.00 | | -2 460.00 |
DL TOTAL (I) | 78 694.00 | 81 154.00 | | 78 694.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 402.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 18 177.00 | 13 043.00 | | 18 177.00 |
DX Trade payables and related accounts | 1 588.00 | 1 575.00 | | 1 588.00 |
EC TOTAL (IV) | 19 765.00 | 17 020.00 | | 19 765.00 |
EE Grand total (I to V) | 98 459.00 | 98 175.00 | | 98 459.00 |
EG Accrued income and payables due within one year | 19 765.00 | 17 020.00 | | 19 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 359.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 359.00 | |
GG - OPERATING RESULT (I - II) | | | -2 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 100.00 | |
GU Total financial expenses (VI) | | | 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 9.00 | | |
HH Total exceptional expenses (VIII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 460.00 | 2 824.00 | | 2 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 460.00 | 7 176.00 | | -2 460.00 |
| |
| 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 | 98 175.00 | | | 98 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 98 175.00 | |
I4 DECREASES Grand Total | | | 98 175.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 98 175.00 | | | 98 175.00 |
| |
| 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 | 1 588.00 | 1 588.00 | | 1 588.00 |
UL Receivables related to investments | 6 165.00 | | 6 165.00 | 6 165.00 |
VI Group and Associates | 18 177.00 | 18 177.00 | | 18 177.00 |
VK Loans repaid during the year | 2 399.00 | | | 2 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 165.00 | | 6 165.00 | 6 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 765.00 | 19 765.00 | | 19 765.00 |
