| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 48 580.00 | | 48 580.00 | 48 580.00 |
BJ TOTAL (I) | 239 616.00 | | 239 616.00 | 239 616.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 653.00 | | 1 653.00 | 1 653.00 |
CJ TOTAL (II) | 1 653.00 | | 1 653.00 | 1 653.00 |
CO Grand total (0 to V) | 241 270.00 | | 241 270.00 | 241 270.00 |
CP Shares due in less than one year | 48 580.00 | | | 48 580.00 |
CU Other investments | 191 036.00 | | 191 036.00 | 191 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 150 837.00 | 150 837.00 | | 150 837.00 |
DH Retained earnings | 30 111.00 | 32 966.00 | | 30 111.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 093.00 | -2 854.00 | | -2 093.00 |
DL TOTAL (I) | 229 164.00 | 231 257.00 | | 229 164.00 |
DX Trade payables and related accounts | 12 106.00 | 13 423.00 | | 12 106.00 |
EC TOTAL (IV) | 12 106.00 | 13 423.00 | | 12 106.00 |
EE Grand total (I to V) | 241 270.00 | 244 680.00 | | 241 270.00 |
| |
| 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 | | | 9 855.00 | |
GF Total Operating Expenses (II) | | | 9 855.00 | |
GG - OPERATING RESULT (I - II) | | | -9 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 762.00 | |
GP Total financial income (V) | | | 7 762.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 762.00 | 5 202.00 | | 7 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 855.00 | 8 056.00 | | 9 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 093.00 | -2 854.00 | | -2 093.00 |
| |
| 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 | 234 854.00 | | 7 762.00 | 234 854.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 000.00 | 239 616.00 | |
I4 DECREASES Grand Total | | 3 000.00 | 239 616.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 234 854.00 | | 7 762.00 | 234 854.00 |
| |
| 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 | 12 106.00 | 12 106.00 | | 12 106.00 |
UL Receivables related to investments | 48 580.00 | 48 580.00 | | 48 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 580.00 | 48 580.00 | | 48 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 106.00 | 12 106.00 | | 12 106.00 |
