| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 374 550.00 | | 374 550.00 | 374 550.00 |
BZ Other receivables | 25 998.00 | | 25 998.00 | 25 998.00 |
CF Cash and cash equivalents | 500.00 | | 500.00 | 500.00 |
CJ TOTAL (II) | 26 498.00 | | 26 498.00 | 26 498.00 |
CO Grand total (0 to V) | 401 048.00 | | 401 048.00 | 401 048.00 |
CS Evaluated investments - equity method | 374 550.00 | | 374 550.00 | 374 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 870.00 | 177 870.00 | | 177 870.00 |
DD Legal reserve (1) | 19 787.00 | 19 787.00 | | 19 787.00 |
DG Other reserves | 193 050.00 | 194 338.00 | | 193 050.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 585.00 | -1 287.00 | | -1 585.00 |
DK Regulated provisions | 11 535.00 | 11 535.00 | | 11 535.00 |
DL TOTAL (I) | 400 657.00 | 402 242.00 | | 400 657.00 |
DX Trade payables and related accounts | 391.00 | 381.00 | | 391.00 |
DY Tax and social security liabilities | | 8 348.00 | | |
EC TOTAL (IV) | 391.00 | 8 729.00 | | 391.00 |
EE Grand total (I to V) | 401 048.00 | 410 971.00 | | 401 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 879.00 | |
GF Total Operating Expenses (II) | | | 1 879.00 | |
GG - OPERATING RESULT (I - II) | | | -1 879.00 | |
GP Total financial income (V) | | | 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -501.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 294.00 | 92.00 | | 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 879.00 | 1 379.00 | | 1 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 585.00 | -1 287.00 | | -1 585.00 |
| |
| 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 | 374 550.00 | | | 374 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 374 550.00 | |
I4 DECREASES Grand Total | | | 374 550.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 374 550.00 | | | 374 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 535.00 | | | 11 535.00 |
7C Grand total | 11 535.00 | | | 11 535.00 |
| |
| 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 | 391.00 | 391.00 | | 391.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 998.00 | 25 998.00 | | 25 998.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 998.00 | 25 998.00 | | 25 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391.00 | 391.00 | | 391.00 |
