| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 82 581.00 | | 82 581.00 | 82 581.00 |
BJ TOTAL (I) | 85 547.00 | | 85 547.00 | 85 547.00 |
CF Cash and cash equivalents | 95 558.00 | | 95 558.00 | 95 558.00 |
CJ TOTAL (II) | 95 558.00 | | 95 558.00 | 95 558.00 |
CO Grand total (0 to V) | 181 105.00 | | 181 105.00 | 181 105.00 |
CU Other investments | 2 966.00 | | 2 966.00 | 2 966.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 19 527.00 | 19 527.00 | | 19 527.00 |
DH Retained earnings | -473.00 | -1 035.00 | | -473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 510.00 | 562.00 | | 510.00 |
DL TOTAL (I) | 25 064.00 | 24 554.00 | | 25 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 325.00 | 165 325.00 | | 155 325.00 |
DX Trade payables and related accounts | 717.00 | 718.00 | | 717.00 |
EC TOTAL (IV) | 156 042.00 | 166 043.00 | | 156 042.00 |
EE Grand total (I to V) | 181 105.00 | 190 597.00 | | 181 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 727.00 | |
GF Total Operating Expenses (II) | | | 727.00 | |
GG - OPERATING RESULT (I - II) | | | -727.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 966.00 | |
GL Other interest and similar income | | | 271.00 | |
GP Total financial income (V) | | | 1 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 237.00 | 1 339.00 | | 1 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 727.00 | 777.00 | | 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 510.00 | 562.00 | | 510.00 |
| |
| 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 | 84 581.00 | | 966.00 | 84 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 85 547.00 | |
I4 DECREASES Grand Total | | | 85 547.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 84 581.00 | | 966.00 | 84 581.00 |
| |
| 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 | 717.00 | 717.00 | | 717.00 |
UL Receivables related to investments | 82 581.00 | | 82 581.00 | 82 581.00 |
VI Group and Associates | 155 325.00 | | | 155 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 581.00 | | 82 581.00 | 82 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 042.00 | 717.00 | | 156 042.00 |
