| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 220 003.00 | | 220 003.00 | 220 003.00 |
BZ Other receivables | 15 296.00 | | 15 296.00 | 15 296.00 |
CF Cash and cash equivalents | 395.00 | | 395.00 | 395.00 |
CJ TOTAL (II) | 15 691.00 | | 15 691.00 | 15 691.00 |
CO Grand total (0 to V) | 235 694.00 | | 235 694.00 | 235 694.00 |
CS Evaluated investments - equity method | 219 988.00 | | 219 988.00 | 219 988.00 |
| |
| 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 | 225 954.00 | 222 768.00 | | 225 954.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -525.00 | 3 185.00 | | -525.00 |
DL TOTAL (I) | 226 529.00 | 227 054.00 | | 226 529.00 |
DX Trade payables and related accounts | 666.00 | 660.00 | | 666.00 |
DY Tax and social security liabilities | 8 499.00 | 558.00 | | 8 499.00 |
EC TOTAL (IV) | 9 165.00 | 1 218.00 | | 9 165.00 |
EE Grand total (I to V) | 235 694.00 | 228 272.00 | | 235 694.00 |
EG Accrued income and payables due within one year | 9 165.00 | 1 218.00 | | 9 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 784.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 784.00 | |
GG - OPERATING RESULT (I - II) | | | -784.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 70.00 | |
GP Total financial income (V) | | | 70.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -189.00 | -3 367.00 | | -189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70.00 | 2 539.00 | | 70.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 595.00 | -647.00 | | 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -525.00 | 3 185.00 | | -525.00 |
| |
| 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 | 220 003.00 | | | 220 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220 003.00 | |
I4 DECREASES Grand Total | | | 220 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 003.00 | | | 220 003.00 |
| |
| 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 | 666.00 | 666.00 | | 666.00 |
8E Income Taxes | 8 499.00 | 8 499.00 | | 8 499.00 |
VC Group and associates | 15 296.00 | 15 296.00 | | 15 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 296.00 | 15 296.00 | | 15 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 165.00 | 9 165.00 | | 9 165.00 |
