| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 281 652.00 | | 281 652.00 | 281 652.00 |
BZ Other receivables | 1 233.00 | | 1 233.00 | 1 233.00 |
CF Cash and cash equivalents | 3 299.00 | | 3 299.00 | 3 299.00 |
CJ TOTAL (II) | 4 533.00 | | 4 533.00 | 4 533.00 |
CO Grand total (0 to V) | 286 186.00 | | 286 186.00 | 286 186.00 |
CS Evaluated investments - equity method | 281 552.00 | | 281 552.00 | 281 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 175 292.00 | 113 361.00 | | 175 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 800.00 | 61 931.00 | | -1 800.00 |
DL TOTAL (I) | 217 492.00 | 219 292.00 | | 217 492.00 |
DU Loans and Debts from Credit Institutions (3) | 24 135.00 | 56 659.00 | | 24 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 608.00 | 5 142.00 | | 43 608.00 |
DX Trade payables and related accounts | 950.00 | 910.00 | | 950.00 |
EC TOTAL (IV) | 68 694.00 | 62 712.00 | | 68 694.00 |
EE Grand total (I to V) | 286 186.00 | 282 005.00 | | 286 186.00 |
EG Accrued income and payables due within one year | 57 110.00 | 38 576.00 | | 57 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 152.00 | |
GF Total Operating Expenses (II) | | | 2 152.00 | |
GG - OPERATING RESULT (I - II) | | | -2 152.00 | |
GH Attributed profit or transferred loss (III) | | | 1 083.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 733.00 | |
GU Total financial expenses (VI) | | | 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -732.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 085.00 | 65 001.00 | | 1 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 885.00 | 3 069.00 | | 2 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 800.00 | 61 931.00 | | -1 800.00 |
| |
| 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 | 281 652.00 | | | 281 652.00 |
I3 DECREASES Total Financial Fixed Assets | | | 281 652.00 | |
I4 DECREASES Grand Total | | | 281 652.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 281 652.00 | | | 281 652.00 |
| |
| 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 | 950.00 | 950.00 | | 950.00 |
VC Group and associates | 1 133.00 | 1 133.00 | | 1 133.00 |
VH Loans with a maturity of more than one year at origin | 24 135.00 | 12 551.00 | 11 583.00 | 24 135.00 |
VI Group and Associates | 43 608.00 | 43 608.00 | | 43 608.00 |
VK Loans repaid during the year | 32 485.00 | | | 32 485.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 233.00 | 1 233.00 | | 1 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 694.00 | 57 110.00 | 11 583.00 | 68 694.00 |
