| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 188 680.00 | | 188 680.00 | 188 680.00 |
BJ TOTAL (I) | 947 380.00 | | 947 380.00 | 947 380.00 |
BZ Other receivables | 60 637.00 | | 60 637.00 | 60 637.00 |
CF Cash and cash equivalents | 168 929.00 | | 168 929.00 | 168 929.00 |
CJ TOTAL (II) | 229 566.00 | | 229 566.00 | 229 566.00 |
CO Grand total (0 to V) | 1 176 946.00 | | 1 176 946.00 | 1 176 946.00 |
CU Other investments | 758 700.00 | | 758 700.00 | 758 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 445 000.00 | | | 445 000.00 |
DB Share, merger, contribution premiums, etc. | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 19 000.00 | | | 19 000.00 |
DG Other reserves | 246 760.00 | | | 246 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -302.00 | | | -302.00 |
DL TOTAL (I) | 785 458.00 | | | 785 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 385 707.00 | | | 385 707.00 |
DX Trade payables and related accounts | 5 722.00 | | | 5 722.00 |
DY Tax and social security liabilities | 60.00 | | | 60.00 |
EC TOTAL (IV) | 391 488.00 | | | 391 488.00 |
EE Grand total (I to V) | 1 176 946.00 | | | 1 176 946.00 |
EG Accrued income and payables due within one year | 391 488.00 | | | 391 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 644.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GF Total Operating Expenses (II) | | | 8 777.00 | |
GG - OPERATING RESULT (I - II) | | | -8 777.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 434.00 | |
GP Total financial income (V) | | | 2 434.00 | |
GR Interest and similar expenses | | | 4 632.00 | |
GU Total financial expenses (VI) | | | 4 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 672.00 | | | -10 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 435.00 | | | 2 435.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 737.00 | | | 2 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -302.00 | | | -302.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 385 707.00 | 385 707.00 | | 385 707.00 |
8B Suppliers and Related Accounts | 5 722.00 | 5 722.00 | | 5 722.00 |
UL Receivables related to investments | 188 680.00 | | 188 680.00 | 188 680.00 |
VC Group and associates | 55 454.00 | 55 454.00 | | 55 454.00 |
VM Income taxes | 2 183.00 | 2 183.00 | | 2 183.00 |
VQ Other Taxes, Duties, and Similar Debts | 60.00 | 60.00 | | 60.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 249 317.00 | 60 637.00 | 188 680.00 | 249 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 488.00 | 391 488.00 | | 391 488.00 |
