| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 099.00 | 1 032.00 | 66.00 | 1 099.00 |
BB Receivables related to investments | 260 987.00 | | 260 987.00 | 260 987.00 |
BJ TOTAL (I) | 263 986.00 | 1 032.00 | 262 954.00 | 263 986.00 |
BZ Other receivables | 1 793.00 | | 1 793.00 | 1 793.00 |
CF Cash and cash equivalents | 12 861.00 | | 12 861.00 | 12 861.00 |
CJ TOTAL (II) | 14 654.00 | | 14 654.00 | 14 654.00 |
CO Grand total (0 to V) | 278 641.00 | 1 032.00 | 277 609.00 | 278 641.00 |
CU Other investments | 1 900.00 | | 1 900.00 | 1 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 275 592.00 | 267 477.00 | | 275 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 597.00 | 8 115.00 | | -4 597.00 |
DL TOTAL (I) | 272 095.00 | 276 691.00 | | 272 095.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DS Convertible Bond Issues | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 706.00 | | |
DX Trade payables and related accounts | 2 948.00 | 1 677.00 | | 2 948.00 |
DY Tax and social security liabilities | 2 348.00 | 1 425.00 | | 2 348.00 |
EA Other liabilities | 216.00 | 104.00 | | 216.00 |
EC TOTAL (IV) | 5 513.00 | 3 914.00 | | 5 513.00 |
EE Grand total (I to V) | 277 609.00 | 280 606.00 | | 277 609.00 |
EG Accrued income and payables due within one year | 5 513.00 | 3 914.00 | | 5 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 421.00 | |
FX Taxes, duties, and similar payments | | | 79.00 | |
FY Salaries and Wages | | | 3 983.00 | |
FZ Social Security Contributions | | | 1 098.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 219.00 | |
GF Total Operating Expenses (II) | | | 10 802.00 | |
GG - OPERATING RESULT (I - II) | | | -10 802.00 | |
GH Attributed profit or transferred loss (III) | | | 7 748.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 129.00 | | |
HD Total exceptional income (VII) | | 129.00 | | |
HE Exceptional expenses on management operations | 29.00 | 23.00 | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | 23.00 | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29.00 | 105.00 | | -29.00 |
HK Income tax | 1 522.00 | 512.00 | | 1 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 756.00 | 14 874.00 | | 7 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 353.00 | 6 759.00 | | 12 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 597.00 | 8 115.00 | | -4 597.00 |
| |
| 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 | 268 238.00 | | | 268 238.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 251.00 | 262 888.00 | |
I4 DECREASES Grand Total | | 4 251.00 | 263 986.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 099.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 099.00 | | | 1 099.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 267 139.00 | | | 267 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 812.00 | 219.00 | | 812.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 812.00 | 219.00 | | 812.00 |
| |
| 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 | 2 948.00 | 2 948.00 | | 2 948.00 |
8D Social Security and Other Social Organizations | 748.00 | 748.00 | | 748.00 |
8E Income Taxes | 1 522.00 | 1 522.00 | | 1 522.00 |
8K Other liabilities (including liabilities related to repo transactions) | 216.00 | 216.00 | | 216.00 |
UL Receivables related to investments | 260 987.00 | | 260 987.00 | 260 987.00 |
VC Group and associates | 293.00 | 293.00 | | 293.00 |
VQ Other Taxes, Duties, and Similar Debts | 77.00 | 77.00 | | 77.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262 781.00 | 1 793.00 | 260 987.00 | 262 781.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 513.00 | 5 513.00 | | 5 513.00 |
