| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 305 542.00 | | 3 305 542.00 | 3 305 542.00 |
BJ TOTAL (I) | 8 725 072.00 | | 8 725 072.00 | 8 725 072.00 |
CF Cash and cash equivalents | 49 151.00 | | 49 151.00 | 49 151.00 |
CJ TOTAL (II) | 49 151.00 | | 49 151.00 | 49 151.00 |
CO Grand total (0 to V) | 8 774 223.00 | | 8 774 223.00 | 8 774 223.00 |
CU Other investments | 5 419 530.00 | | 5 419 530.00 | 5 419 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 421 680.00 | | | 8 421 680.00 |
DB Share, merger, contribution premiums, etc. | 83 924.00 | | | 83 924.00 |
DD Legal reserve (1) | 50 102.00 | | | 50 102.00 |
DG Other reserves | 67 190.00 | | | 67 190.00 |
DH Retained earnings | -64 728.00 | | | -64 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 345.00 | | | -72 345.00 |
DL TOTAL (I) | 8 485 823.00 | | | 8 485 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 254 566.00 | | | 254 566.00 |
DX Trade payables and related accounts | 2 760.00 | | | 2 760.00 |
DY Tax and social security liabilities | 1 073.00 | | | 1 073.00 |
EA Other liabilities | 30 000.00 | | | 30 000.00 |
EC TOTAL (IV) | 288 399.00 | | | 288 399.00 |
EE Grand total (I to V) | 8 774 223.00 | | | 8 774 223.00 |
EG Accrued income and payables due within one year | 288 399.00 | | | 288 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 453.00 | |
FX Taxes, duties, and similar payments | | | 2 850.00 | |
FY Salaries and Wages | | | 1 042.00 | |
GF Total Operating Expenses (II) | | | 12 345.00 | |
GG - OPERATING RESULT (I - II) | | | -12 345.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GM Reversals of provisions and transfers of expenses | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 100 000.00 | | | 100 000.00 |
HH Total exceptional expenses (VIII) | 100 000.00 | | | 100 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -100 000.00 | | | -100 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 345.00 | | | 112 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 345.00 | | | -72 345.00 |
| |
| 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 | 6 175 072.00 | | 2 650 000.00 | 6 175 072.00 |
I3 DECREASES Total Financial Fixed Assets | | 100 000.00 | 8 725 072.00 | |
I4 DECREASES Grand Total | | 100 000.00 | 8 725 072.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 175 072.00 | | 2 650 000.00 | 6 175 072.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 40 000.00 | | | 40 000.00 |
6X Other provisions for depreciation | | | 40 000.00 | |
7B Total provisions for depreciation | 40 000.00 | | 40 000.00 | 40 000.00 |
7C Grand total | 40 000.00 | | 40 000.00 | 40 000.00 |
UG - Financial | | | 40 000.00 | |
| |
| 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 | 2 760.00 | 2 760.00 | | 2 760.00 |
8D Social Security and Other Social Organizations | 1 073.00 | 1 073.00 | | 1 073.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
UL Receivables related to investments | 3 305 542.00 | | 3 305 542.00 | 3 305 542.00 |
VI Group and Associates | 254 566.00 | 254 566.00 | | 254 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 305 542.00 | | 3 305 542.00 | 3 305 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 399.00 | 288 399.00 | | 288 399.00 |
