| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 639 368.00 | | 639 368.00 | 639 368.00 |
CF Cash and cash equivalents | 313.00 | | 313.00 | 313.00 |
CJ TOTAL (II) | 313.00 | | 313.00 | 313.00 |
CO Grand total (0 to V) | 639 681.00 | | 639 681.00 | 639 681.00 |
CS Evaluated investments - equity method | 639 368.00 | | 639 368.00 | 639 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 632 808.00 | | | 632 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 132.00 | | | -4 132.00 |
DK Regulated provisions | 1 531.00 | | | 1 531.00 |
DL TOTAL (I) | 630 206.00 | | | 630 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 000.00 | | | 7 000.00 |
DX Trade payables and related accounts | 2 314.00 | | | 2 314.00 |
EA Other liabilities | 160.00 | | | 160.00 |
EC TOTAL (IV) | 9 474.00 | | | 9 474.00 |
EE Grand total (I to V) | 639 681.00 | | | 639 681.00 |
EG Accrued income and payables due within one year | 9 474.00 | | | 9 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 315.00 | |
GF Total Operating Expenses (II) | | | 2 315.00 | |
GG - OPERATING RESULT (I - II) | | | -2 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | 287.00 | |
GU Total financial expenses (VI) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 531.00 | | | 1 531.00 |
HH Total exceptional expenses (VIII) | 1 531.00 | | | 1 531.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 531.00 | | | -1 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 133.00 | | | 4 133.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 133.00 | | | -4 133.00 |
| |
| 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 | 639 368.00 | | | 639 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 639 368.00 | |
I4 DECREASES Grand Total | | | 639 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 639 368.00 | | | 639 368.00 |
| |
| 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 | 2 315.00 | 2 315.00 | | 2 315.00 |
8K Other liabilities (including liabilities related to repo transactions) | 160.00 | 160.00 | | 160.00 |
VI Group and Associates | 7 000.00 | 7 000.00 | | 7 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 475.00 | 9 475.00 | | 9 475.00 |
