| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 178 217.00 | 3 298.00 | 174 919.00 | 178 217.00 |
BJ TOTAL (I) | 257 418.00 | 6 298.00 | 251 120.00 | 257 418.00 |
CF Cash and cash equivalents | 261.00 | | 261.00 | 261.00 |
CJ TOTAL (II) | 261.00 | | 261.00 | 261.00 |
CO Grand total (0 to V) | 257 679.00 | 6 298.00 | 251 381.00 | 257 679.00 |
CP Shares due in less than one year | 174 919.00 | | | 174 919.00 |
CU Other investments | 79 201.00 | 3 000.00 | 76 201.00 | 79 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 164 640.00 | 165 059.00 | | 164 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -173.00 | -419.00 | | -173.00 |
DL TOTAL (I) | 172 716.00 | 172 890.00 | | 172 716.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 38 779.00 | | |
DX Trade payables and related accounts | 3 464.00 | 3 866.00 | | 3 464.00 |
DZ Fixed asset liabilities and related accounts | 75 200.00 | 75 200.00 | | 75 200.00 |
EC TOTAL (IV) | 78 664.00 | 117 845.00 | | 78 664.00 |
EE Grand total (I to V) | 251 381.00 | 290 735.00 | | 251 381.00 |
EG Accrued income and payables due within one year | 78 664.00 | 117 845.00 | | 78 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 405.00 | |
FR Total operating income (I) | | | 405.00 | |
FW Other purchases and external expenses | | | 579.00 | |
GF Total Operating Expenses (II) | | | 579.00 | |
GG - OPERATING RESULT (I - II) | | | -173.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 405.00 | | | 405.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 579.00 | 419.00 | | 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -173.00 | -419.00 | | -173.00 |
| |
| 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 | 295 197.00 | | 8 945.00 | 295 197.00 |
I3 DECREASES Total Financial Fixed Assets | | 46 725.00 | 257 418.00 | |
I4 DECREASES Grand Total | | 46 725.00 | 257 418.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 295 197.00 | | 8 945.00 | 295 197.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 6 298.00 | | | 6 298.00 |
7C Grand total | 6 298.00 | | | 6 298.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 464.00 | 3 464.00 | | 3 464.00 |
8J Fixed Asset Liabilities and Related Accounts | 75 200.00 | 75 200.00 | | 75 200.00 |
UL Receivables related to investments | 178 217.00 | 178 217.00 | | 178 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 217.00 | 178 217.00 | | 178 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 664.00 | 78 664.00 | | 78 664.00 |
