| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 350.00 | | 1 350.00 | 1 350.00 |
AT Other tangible assets | 12 985.00 | 6 760.00 | 6 226.00 | 12 985.00 |
BB Receivables related to investments | 96 594.00 | | 96 594.00 | 96 594.00 |
BJ TOTAL (I) | 137 429.00 | 6 760.00 | 130 669.00 | 137 429.00 |
BZ Other receivables | 2 011.00 | | 2 011.00 | 2 011.00 |
CF Cash and cash equivalents | 36 142.00 | | 36 142.00 | 36 142.00 |
CJ TOTAL (II) | 38 153.00 | | 38 153.00 | 38 153.00 |
CO Grand total (0 to V) | 175 582.00 | 6 760.00 | 168 823.00 | 175 582.00 |
CP Shares due in less than one year | 96 594.00 | | | 96 594.00 |
CU Other investments | 26 500.00 | | 26 500.00 | 26 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 500.00 | 21 500.00 | | 21 500.00 |
DD Legal reserve (1) | 2 150.00 | 2 150.00 | | 2 150.00 |
DG Other reserves | 145 285.00 | 141 831.00 | | 145 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 079.00 | 3 454.00 | | -3 079.00 |
DL TOTAL (I) | 165 855.00 | 168 935.00 | | 165 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 775.00 | 3 944.00 | | 2 775.00 |
DX Trade payables and related accounts | 192.00 | 192.00 | | 192.00 |
EC TOTAL (IV) | 2 967.00 | 4 136.00 | | 2 967.00 |
EE Grand total (I to V) | 168 823.00 | 173 070.00 | | 168 823.00 |
EG Accrued income and payables due within one year | 2 967.00 | 4 136.00 | | 2 967.00 |
EI Including equity loans | 2 775.00 | | | 2 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 686.00 | |
FX Taxes, duties, and similar payments | | | 69.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 584.00 | |
GF Total Operating Expenses (II) | | | 4 339.00 | |
GG - OPERATING RESULT (I - II) | | | -4 339.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 260.00 | |
GP Total financial income (V) | | | 1 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 258.00 | | |
HH Total exceptional expenses (VIII) | | 258.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -258.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 260.00 | 18 773.00 | | 1 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 339.00 | 15 319.00 | | 4 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 079.00 | 3 454.00 | | -3 079.00 |
| |
| 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 | 136 169.00 | | 1 600.00 | 136 169.00 |
I3 DECREASES Total Financial Fixed Assets | | 340.00 | 123 094.00 | |
I4 DECREASES Grand Total | | 340.00 | 137 429.00 | |
IO DECREASES Total including other intangible assets | | | 1 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 985.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 350.00 | | | 1 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 985.00 | | | 12 985.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 121 834.00 | | 1 600.00 | 121 834.00 |
| |
| 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 | 192.00 | 192.00 | | 192.00 |
UL Receivables related to investments | 96 594.00 | 96 594.00 | | 96 594.00 |
VB VAT | 1 225.00 | 1 225.00 | | 1 225.00 |
VI Group and Associates | 2 775.00 | 2 775.00 | | 2 775.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 786.00 | 786.00 | | 786.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 605.00 | 98 605.00 | | 98 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 967.00 | 2 967.00 | | 2 967.00 |
