| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 560 886.00 | | 5 560 886.00 | 5 560 886.00 |
BZ Other receivables | 533 244.00 | | 533 244.00 | 533 244.00 |
CF Cash and cash equivalents | 7 981.00 | | 7 981.00 | 7 981.00 |
CJ TOTAL (II) | 541 226.00 | | 541 226.00 | 541 226.00 |
CO Grand total (0 to V) | 6 102 112.00 | | 6 102 112.00 | 6 102 112.00 |
CS Evaluated investments - equity method | 5 560 886.00 | | 5 560 886.00 | 5 560 886.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 545 600.00 | | | 5 545 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 799.00 | | | -9 799.00 |
DL TOTAL (I) | 5 535 801.00 | | | 5 535 801.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 563 842.00 | | | 563 842.00 |
DX Trade payables and related accounts | 2 453.00 | | | 2 453.00 |
EC TOTAL (IV) | 566 310.00 | | | 566 310.00 |
EE Grand total (I to V) | 6 102 112.00 | | | 6 102 112.00 |
EI Including equity loans | 563 842.00 | | | 563 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 565.00 | |
GF Total Operating Expenses (II) | | | 9 565.00 | |
GG - OPERATING RESULT (I - II) | | | -9 565.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 573.00 | |
GP Total financial income (V) | | | 3 573.00 | |
GR Interest and similar expenses | | | 3 806.00 | |
GU Total financial expenses (VI) | | | 3 806.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 573.00 | | | 3 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 371.00 | | | 13 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 799.00 | | | -9 799.00 |
| |
| 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 | | | 5 560 886.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 560 886.00 | |
I4 DECREASES Grand Total | | | 5 560 886.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 560 886.00 | |
| |
| 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 | 2 453.00 | 2 453.00 | | 2 453.00 |
VC Group and associates | 533 244.00 | 533 244.00 | | 533 244.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 563 842.00 | 563 842.00 | | 563 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 533 244.00 | 533 244.00 | | 533 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 566 310.00 | 566 310.00 | | 566 310.00 |
