| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 715 206.00 | | 1 715 206.00 | 1 715 206.00 |
BJ TOTAL (I) | 1 717 186.00 | | 1 717 186.00 | 1 717 186.00 |
BZ Other receivables | 5 337.00 | | 5 337.00 | 5 337.00 |
CF Cash and cash equivalents | 672 673.00 | | 672 673.00 | 672 673.00 |
CJ TOTAL (II) | 678 010.00 | | 678 010.00 | 678 010.00 |
CO Grand total (0 to V) | 2 395 196.00 | | 2 395 196.00 | 2 395 196.00 |
CU Other investments | 1 980.00 | | 1 980.00 | 1 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 679 610.00 | | | 1 679 610.00 |
DB Share, merger, contribution premiums, etc. | 20 390.00 | | | 20 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 582.00 | | | -12 582.00 |
DL TOTAL (I) | 1 687 418.00 | | | 1 687 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 702 200.00 | | | 702 200.00 |
DX Trade payables and related accounts | 5 178.00 | | | 5 178.00 |
EA Other liabilities | 400.00 | | | 400.00 |
EC TOTAL (IV) | 707 778.00 | | | 707 778.00 |
EE Grand total (I to V) | 2 395 196.00 | | | 2 395 196.00 |
EG Accrued income and payables due within one year | 707 778.00 | | | 707 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 168.00 | |
FX Taxes, duties, and similar payments | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 28 168.00 | |
GG - OPERATING RESULT (I - II) | | | -28 168.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 586.00 | |
GP Total financial income (V) | | | 15 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 586.00 | | | 15 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 168.00 | | | 28 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 582.00 | | | -12 582.00 |
| |
| 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 | | | 1 717 186.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 717 186.00 | |
I4 DECREASES Grand Total | | | 1 717 186.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 717 188.00 | |
| |
| 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 | 5 178.00 | 5 178.00 | | 5 178.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
UL Receivables related to investments | 1 715 206.00 | 1 715 206.00 | | 1 715 206.00 |
VB VAT | 5 164.00 | | | 5 164.00 |
VI Group and Associates | 702 200.00 | 702 200.00 | | 702 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 173.00 | | | 173.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 720 543.00 | 1 720 543.00 | | 1 720 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 707 778.00 | 707 778.00 | | 707 778.00 |
