| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 975.00 | | 975.00 | 975.00 |
BJ TOTAL (I) | 75 975.00 | | 75 975.00 | 75 975.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 75 975.00 | | 75 975.00 | 75 975.00 |
CP Shares due in less than one year | 975.00 | | | 975.00 |
CU Other investments | 75 000.00 | | 75 000.00 | 75 000.00 |
| |
| 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 | 56 397.00 | 42 142.00 | | 56 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 822.00 | 14 255.00 | | 822.00 |
DL TOTAL (I) | 58 319.00 | 57 497.00 | | 58 319.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 16 080.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 811.00 | 16 011.00 | | 16 811.00 |
DX Trade payables and related accounts | 840.00 | 780.00 | | 840.00 |
EC TOTAL (IV) | 17 656.00 | 32 871.00 | | 17 656.00 |
EE Grand total (I to V) | 75 975.00 | 90 368.00 | | 75 975.00 |
EG Accrued income and payables due within one year | 845.00 | 16 860.00 | | 845.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 817.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 818.00 | |
GG - OPERATING RESULT (I - II) | | | -1 818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 750.00 | |
GP Total financial income (V) | | | 2 750.00 | |
GR Interest and similar expenses | | | 110.00 | |
GU Total financial expenses (VI) | | | 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 750.00 | 16 259.00 | | 2 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 928.00 | 2 004.00 | | 1 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 822.00 | 14 255.00 | | 822.00 |
| |
| 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 | 90 302.00 | | 37 427.00 | 90 302.00 |
I3 DECREASES Total Financial Fixed Assets | | 51 754.00 | 75 975.00 | |
I4 DECREASES Grand Total | | 51 754.00 | 75 975.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 90 302.00 | | 37 427.00 | 90 302.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
UL Receivables related to investments | 975.00 | 975.00 | | 975.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 16 811.00 | | 16 811.00 | 16 811.00 |
VK Loans repaid during the year | 15 821.00 | | | 15 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 975.00 | 975.00 | | 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 656.00 | 845.00 | 16 811.00 | 17 656.00 |
