| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 844.00 | | 3 844.00 | 3 844.00 |
BJ TOTAL (I) | 348 234.00 | | 348 234.00 | 348 234.00 |
CF Cash and cash equivalents | 118.00 | | 118.00 | 118.00 |
CJ TOTAL (II) | 118.00 | | 118.00 | 118.00 |
CO Grand total (0 to V) | 348 352.00 | | 348 352.00 | 348 352.00 |
CP Shares due in less than one year | 3 844.00 | | | 3 844.00 |
CU Other investments | 344 390.00 | | 344 390.00 | 344 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 280.00 | 280 280.00 | | 280 280.00 |
DD Legal reserve (1) | 28 028.00 | 28 028.00 | | 28 028.00 |
DH Retained earnings | 39 085.00 | 41 062.00 | | 39 085.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 970.00 | -1 977.00 | | -1 970.00 |
DK Regulated provisions | 1 962.00 | 1 516.00 | | 1 962.00 |
DL TOTAL (I) | 347 384.00 | 348 909.00 | | 347 384.00 |
DV Miscellaneous Loans and Financial Debts (4) | 880.00 | 880.00 | | 880.00 |
DX Trade payables and related accounts | 88.00 | 44.00 | | 88.00 |
DY Tax and social security liabilities | 9 551.00 | | | 9 551.00 |
EC TOTAL (IV) | 968.00 | 924.00 | | 968.00 |
EE Grand total (I to V) | 348 352.00 | 349 833.00 | | 348 352.00 |
EG Accrued income and payables due within one year | 968.00 | 924.00 | | 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 525.00 | |
GF Total Operating Expenses (II) | | | 1 525.00 | |
GG - OPERATING RESULT (I - II) | | | -1 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 088 421.00 | |
GP Total financial income (V) | | | 1 088 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 088 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 445.00 | 445.00 | | 445.00 |
HH Total exceptional expenses (VIII) | 445.00 | 445.00 | | 445.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -445.00 | -445.00 | | -445.00 |
HK Income tax | 9 551.00 | | | 9 551.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 088 421.00 | | | 1 088 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 970.00 | 1 977.00 | | 1 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 970.00 | -1 977.00 | | -1 970.00 |
| |
| 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 | 348 234.00 | | | 348 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 348 234.00 | |
I4 DECREASES Grand Total | | | 348 234.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 348 234.00 | | | 348 234.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 516.00 | 445.00 | | 1 516.00 |
7C Grand total | 1 516.00 | 445.00 | | 1 516.00 |
UJ - Exceptional | | 445.00 | | |
| |
| 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 | 88.00 | 88.00 | | 88.00 |
8E Income Taxes | 9 551.00 | 9 551.00 | | 9 551.00 |
UL Receivables related to investments | 3 844.00 | 3 844.00 | | 3 844.00 |
VI Group and Associates | 880.00 | 880.00 | | 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 844.00 | 3 844.00 | | 3 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 968.00 | 968.00 | | 968.00 |
