| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 31 389.00 | | 31 389.00 | 31 389.00 |
BJ TOTAL (I) | 354 389.00 | | 354 389.00 | 354 389.00 |
BZ Other receivables | 189.00 | | 189.00 | 189.00 |
CF Cash and cash equivalents | 75.00 | | 75.00 | 75.00 |
CJ TOTAL (II) | 263.00 | | 263.00 | 263.00 |
CO Grand total (0 to V) | 354 652.00 | | 354 652.00 | 354 652.00 |
CP Shares due in less than one year | 31 389.00 | | | 31 389.00 |
CU Other investments | 323 000.00 | | 323 000.00 | 323 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 321 000.00 | | | 321 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 593.00 | | | -12 593.00 |
DL TOTAL (I) | 308 407.00 | | | 308 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 410.00 | | | 44 410.00 |
DX Trade payables and related accounts | 1 835.00 | | | 1 835.00 |
EC TOTAL (IV) | 46 245.00 | | | 46 245.00 |
EE Grand total (I to V) | 354 652.00 | | | 354 652.00 |
EI Including equity loans | 44 410.00 | | | 44 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 955.00 | |
GF Total Operating Expenses (II) | | | 11 955.00 | |
GG - OPERATING RESULT (I - II) | | | -11 955.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 189.00 | |
GP Total financial income (V) | | | 189.00 | |
GR Interest and similar expenses | | | 827.00 | |
GU Total financial expenses (VI) | | | 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 200.00 | | | 200.00 |
HD Total exceptional income (VII) | 200.00 | | | 200.00 |
HF Exceptional expenses on capital transactions | 200.00 | | | 200.00 |
HH Total exceptional expenses (VIII) | 200.00 | | | 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 389.00 | | | 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 982.00 | | | 12 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 593.00 | | | -12 593.00 |
| |
| 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 | | | 457 965.00 | |
I3 DECREASES Total Financial Fixed Assets | | 103 576.00 | 354 389.00 | |
I4 DECREASES Grand Total | | 103 576.00 | 354 389.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 457 965.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 43 985.00 | 43 985.00 | | 43 985.00 |
8B Suppliers and Related Accounts | 1 835.00 | 1 835.00 | | 1 835.00 |
UL Receivables related to investments | 31 389.00 | 31 389.00 | | 31 389.00 |
VC Group and associates | 189.00 | 189.00 | | 189.00 |
VI Group and Associates | 425.00 | 425.00 | | 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 577.00 | 31 577.00 | | 31 577.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 245.00 | 46 245.00 | | 46 245.00 |
