| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 1 628 790.00 | | 1 628 790.00 | 1 628 790.00 |
CF Cash and cash equivalents | 56 188.00 | | 56 188.00 | 56 188.00 |
CJ TOTAL (II) | 56 188.00 | | 56 188.00 | 56 188.00 |
CO Grand total (0 to V) | 1 684 978.00 | | 1 684 978.00 | 1 684 978.00 |
CP Shares due in less than one year | 96 343.00 | | | 96 343.00 |
CU Other investments | 1 628 790.00 | | 1 628 790.00 | 1 628 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 630 290.00 | 1 630 290.00 | | 1 630 290.00 |
DD Legal reserve (1) | 33 351.00 | 28 830.00 | | 33 351.00 |
DG Other reserves | 21 157.00 | 25 264.00 | | 21 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 817.00 | 90 414.00 | | -2 817.00 |
DL TOTAL (I) | 1 681 981.00 | 1 774 798.00 | | 1 681 981.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 000.00 | | |
DX Trade payables and related accounts | 2 997.00 | 5 997.00 | | 2 997.00 |
EC TOTAL (IV) | 2 997.00 | 12 997.00 | | 2 997.00 |
EE Grand total (I to V) | 1 684 978.00 | 1 787 795.00 | | 1 684 978.00 |
EG Accrued income and payables due within one year | 2 997.00 | 12 997.00 | | 2 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 817.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 817.00 | |
GG - OPERATING RESULT (I - II) | | | -2 817.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 96 343.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 817.00 | 5 929.00 | | 2 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 817.00 | 90 414.00 | | -2 817.00 |
| |
| 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 | 1 725 133.00 | | | 1 725 133.00 |
I3 DECREASES Total Financial Fixed Assets | | 96 343.00 | 1 628 790.00 | |
I4 DECREASES Grand Total | | 96 343.00 | 1 628 790.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 725 133.00 | | | 1 725 133.00 |
| |
| 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 | 2 997.00 | 2 997.00 | | 2 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 997.00 | 2 997.00 | | 2 997.00 |
