| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 106.00 | | 3 106.00 | 3 106.00 |
BJ TOTAL (I) | 3 441.00 | | 3 441.00 | 3 441.00 |
CF Cash and cash equivalents | 5 245.00 | | 5 245.00 | 5 245.00 |
CJ TOTAL (II) | 5 245.00 | | 5 245.00 | 5 245.00 |
CO Grand total (0 to V) | 8 686.00 | | 8 686.00 | 8 686.00 |
CP Shares due in less than one year | 3 106.00 | | | 3 106.00 |
CU Other investments | 335.00 | | 335.00 | 335.00 |
| |
| 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 |
DH Retained earnings | -113 891.00 | -111 972.00 | | -113 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 070.00 | -1 919.00 | | -2 070.00 |
DL TOTAL (I) | -108 338.00 | -106 268.00 | | -108 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 704.00 | 115 704.00 | | 115 704.00 |
DX Trade payables and related accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
EC TOTAL (IV) | 117 024.00 | 117 024.00 | | 117 024.00 |
EE Grand total (I to V) | 8 686.00 | 10 756.00 | | 8 686.00 |
EI Including equity loans | 115 704.00 | | | 115 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 106.00 | |
GF Total Operating Expenses (II) | | | 2 106.00 | |
GG - OPERATING RESULT (I - II) | | | -2 106.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 36.00 | |
GP Total financial income (V) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36.00 | 233.00 | | 36.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 106.00 | 2 152.00 | | 2 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 070.00 | -1 919.00 | | -2 070.00 |
| |
| 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 | 3 405.00 | 31.00 | | 3 405.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 441.00 | |
I4 DECREASES Grand Total | | | 3 441.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 405.00 | 36.00 | | 3 405.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
UL Receivables related to investments | 3 106.00 | 3 106.00 | | 3 106.00 |
VI Group and Associates | 115 704.00 | 115 704.00 | | 115 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 106.00 | 3 106.00 | | 3 106.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 024.00 | 117 024.00 | | 117 024.00 |
