| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 19 045.00 | | 19 045.00 | 19 045.00 |
BJ TOTAL (I) | 69 314.00 | | 69 314.00 | 69 314.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 672.00 | | 3 672.00 | 3 672.00 |
CJ TOTAL (II) | 3 672.00 | | 3 672.00 | 3 672.00 |
CO Grand total (0 to V) | 72 986.00 | | 72 986.00 | 72 986.00 |
CP Shares due in less than one year | 19 045.00 | | | 19 045.00 |
CU Other investments | 50 268.00 | | 50 268.00 | 50 268.00 |
| |
| 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 | -67 337.00 | -71 375.00 | | -67 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 042.00 | 4 038.00 | | 6 042.00 |
DL TOTAL (I) | -53 673.00 | -59 715.00 | | -53 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125 279.00 | 125 139.00 | | 125 279.00 |
DX Trade payables and related accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
EC TOTAL (IV) | 126 659.00 | 126 519.00 | | 126 659.00 |
EE Grand total (I to V) | 72 986.00 | 66 804.00 | | 72 986.00 |
EG Accrued income and payables due within one year | 126 659.00 | 126 519.00 | | 126 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 865.00 | |
GF Total Operating Expenses (II) | | | 1 865.00 | |
GG - OPERATING RESULT (I - II) | | | -1 865.00 | |
GH Attributed profit or transferred loss (III) | | | 7 696.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 211.00 | |
GP Total financial income (V) | | | 211.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 748.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 907.00 | 6 652.00 | | 7 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 865.00 | 2 614.00 | | 1 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 042.00 | 4 038.00 | | 6 042.00 |
| |
| 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 | 66 607.00 | | 7 907.00 | 66 607.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 200.00 | 69 314.00 | |
I4 DECREASES Grand Total | | 5 200.00 | 69 314.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 66 607.00 | | 7 907.00 | 66 607.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 125 279.00 | 125 279.00 | | 125 279.00 |
UL Receivables related to investments | 19 045.00 | 19 045.00 | | 19 045.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 045.00 | 19 045.00 | | 19 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 659.00 | 126 659.00 | | 126 659.00 |
