| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 105 586.00 | | 105 586.00 | 105 586.00 |
BJ TOTAL (I) | 106 209.00 | | 106 209.00 | 106 209.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 9 270.00 | | 9 270.00 | 9 270.00 |
CJ TOTAL (II) | 9 270.00 | | 9 270.00 | 9 270.00 |
CO Grand total (0 to V) | 115 480.00 | | 115 480.00 | 115 480.00 |
CP Shares due in less than one year | 105 586.00 | | | 105 586.00 |
CU Other investments | 622.00 | | 622.00 | 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DH Retained earnings | -33 709.00 | -29 111.00 | | -33 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 279.00 | -4 598.00 | | -4 279.00 |
DL TOTAL (I) | 102 010.00 | 106 290.00 | | 102 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 499.00 | 3 499.00 | | 11 499.00 |
DX Trade payables and related accounts | 1 969.00 | 1 496.00 | | 1 969.00 |
EC TOTAL (IV) | 13 469.00 | 4 996.00 | | 13 469.00 |
EE Grand total (I to V) | 115 480.00 | 111 286.00 | | 115 480.00 |
EG Accrued income and payables due within one year | 13 469.00 | 4 996.00 | | 13 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 175.00 | |
GF Total Operating Expenses (II) | | | 4 175.00 | |
GG - OPERATING RESULT (I - II) | | | -4 175.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115.00 | |
GP Total financial income (V) | | | 115.00 | |
GR Interest and similar expenses | | | 219.00 | |
GU Total financial expenses (VI) | | | 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115.00 | 114.00 | | 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 394.00 | 4 713.00 | | 4 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 279.00 | -4 598.00 | | -4 279.00 |
| |
| 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 | 106 094.00 | | 115.00 | 106 094.00 |
I3 DECREASES Total Financial Fixed Assets | | | 106 209.00 | |
I4 DECREASES Grand Total | | | 106 209.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 106 094.00 | | 115.00 | 106 094.00 |
| |
| 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 | 1 969.00 | 1 969.00 | | 1 969.00 |
UL Receivables related to investments | 105 586.00 | 105 586.00 | | 105 586.00 |
VI Group and Associates | 11 499.00 | 11 499.00 | | 11 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 586.00 | 105 586.00 | | 105 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 469.00 | 13 469.00 | | 13 469.00 |
