| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 641 722.00 | | 641 722.00 | 641 722.00 |
BJ TOTAL (I) | 1 672 212.00 | | 1 672 212.00 | 1 672 212.00 |
CF Cash and cash equivalents | 1 596.00 | | 1 596.00 | 1 596.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 596.00 | | 1 596.00 | 1 596.00 |
CO Grand total (0 to V) | 1 673 809.00 | | 1 673 809.00 | 1 673 809.00 |
CU Other investments | 1 030 489.00 | | 1 030 489.00 | 1 030 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | 280 000.00 | | 280 000.00 |
DD Legal reserve (1) | 11 403.00 | 11 403.00 | | 11 403.00 |
DF Regulated reserves (1) | 27 449.00 | 27 449.00 | | 27 449.00 |
DG Other reserves | 207 291.00 | 207 291.00 | | 207 291.00 |
DH Retained earnings | -380 788.00 | -365 989.00 | | -380 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 570.00 | -14 799.00 | | -19 570.00 |
DL TOTAL (I) | 125 785.00 | 145 355.00 | | 125 785.00 |
DX Trade payables and related accounts | 797.00 | | | 797.00 |
EA Other liabilities | 1 547 226.00 | 1 506 027.00 | | 1 547 226.00 |
EC TOTAL (IV) | 1 548 024.00 | 1 506 027.00 | | 1 548 024.00 |
EE Grand total (I to V) | 1 673 809.00 | 1 651 383.00 | | 1 673 809.00 |
EG Accrued income and payables due within one year | 1 548 024.00 | 1 506 027.00 | | 1 548 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 832.00 | |
GF Total Operating Expenses (II) | | | 4 832.00 | |
GG - OPERATING RESULT (I - II) | | | -4 832.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 461.00 | |
GP Total financial income (V) | | | 10 461.00 | |
GR Interest and similar expenses | | | 25 198.00 | |
GU Total financial expenses (VI) | | | 25 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 461.00 | 7 154.00 | | 10 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 031.00 | 21 953.00 | | 30 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 570.00 | -14 799.00 | | -19 570.00 |
| |
| 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 | 1 650 551.00 | | 21 661.00 | 1 650 551.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 672 213.00 | |
I4 DECREASES Grand Total | | | 1 672 213.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 650 551.00 | | 21 661.00 | 1 650 551.00 |
| |
| 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 | 797.00 | 797.00 | | 797.00 |
UL Receivables related to investments | 641 723.00 | 641 723.00 | | 641 723.00 |
VI Group and Associates | 1 547 227.00 | 1 547 227.00 | | 1 547 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 641 723.00 | 641 723.00 | | 641 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 548 024.00 | 1 548 024.00 | | 1 548 024.00 |
