| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 268.00 | | 1 268.00 | 1 268.00 |
BJ TOTAL (I) | 815 264.00 | | 815 264.00 | 815 264.00 |
BX Customers and related accounts | 15 845.00 | | 15 845.00 | 15 845.00 |
BZ Other receivables | 13 087.00 | | 13 087.00 | 13 087.00 |
CF Cash and cash equivalents | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 29 001.00 | | 29 001.00 | 29 001.00 |
CO Grand total (0 to V) | 844 264.00 | | 844 264.00 | 844 264.00 |
CU Other investments | 813 996.00 | | 813 996.00 | 813 996.00 |
| |
| 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 |
DH Retained earnings | -105.00 | -105.00 | | -105.00 |
DL TOTAL (I) | 994.00 | 995.00 | | 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 822 759.00 | 822 359.00 | | 822 759.00 |
DX Trade payables and related accounts | 15 600.00 | 17 119.00 | | 15 600.00 |
DY Tax and social security liabilities | 2 641.00 | 2 761.00 | | 2 641.00 |
EA Other liabilities | 2 270.00 | 2 270.00 | | 2 270.00 |
EC TOTAL (IV) | 843 270.00 | 844 509.00 | | 843 270.00 |
EE Grand total (I to V) | 844 264.00 | 845 503.00 | | 844 264.00 |
EG Accrued income and payables due within one year | 843 270.00 | 844 509.00 | | 843 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 270.00 | |
FR Total operating income (I) | | | 1 270.00 | |
FW Other purchases and external expenses | | | 1 805.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 1 967.00 | |
GG - OPERATING RESULT (I - II) | | | -697.00 | |
GR Interest and similar expenses | | | 2 116.00 | |
GU Total financial expenses (VI) | | | 2 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 812.00 | 5 326.00 | | 2 812.00 |
HD Total exceptional income (VII) | 2 812.00 | 5 326.00 | | 2 812.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 812.00 | 5 326.00 | | 2 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 082.00 | 5 326.00 | | 4 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 082.00 | 5 326.00 | | 4 082.00 |
| |
| 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 | 815 264.00 | | | 815 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 815 264.00 | |
I4 DECREASES Grand Total | | | 815 264.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 815 264.00 | | | 815 264.00 |
| |
| 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 | 15 600.00 | 15 600.00 | | 15 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 270.00 | 2 270.00 | | 2 270.00 |
UL Receivables related to investments | 1 268.00 | 1 268.00 | | 1 268.00 |
UX Other trade receivables | 15 845.00 | 15 845.00 | | 15 845.00 |
VB VAT | 1 714.00 | 1 714.00 | | 1 714.00 |
VI Group and Associates | 822 759.00 | 822 759.00 | | 822 759.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 374.00 | 11 374.00 | | 11 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 200.00 | 30 200.00 | | 30 200.00 |
VW VAT | 2 641.00 | 2 641.00 | | 2 641.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 843 270.00 | 843 270.00 | | 843 270.00 |
