| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 471 354.00 | | 2 471 354.00 | 2 471 354.00 |
BZ Other receivables | 97 812.00 | | 97 812.00 | 97 812.00 |
CD Marketable securities | 408 756.00 | | 408 756.00 | 408 756.00 |
CF Cash and cash equivalents | 3 545.00 | | 3 545.00 | 3 545.00 |
CJ TOTAL (II) | 510 113.00 | | 510 113.00 | 510 113.00 |
CO Grand total (0 to V) | 2 981 467.00 | | 2 981 467.00 | 2 981 467.00 |
CU Other investments | 2 471 354.00 | | 2 471 354.00 | 2 471 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 804.00 | | | -24 804.00 |
DL TOTAL (I) | -23 804.00 | | | -23 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 001 359.00 | | | 3 001 359.00 |
DX Trade payables and related accounts | 3 912.00 | | | 3 912.00 |
EC TOTAL (IV) | 3 005 271.00 | | | 3 005 271.00 |
EE Grand total (I to V) | 2 981 467.00 | | | 2 981 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 930.00 | |
FX Taxes, duties, and similar payments | | | 1 178.00 | |
GE Other Expenses | | | 121.00 | |
GF Total Operating Expenses (II) | | | 5 229.00 | |
GG - OPERATING RESULT (I - II) | | | -5 229.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27.00 | |
GP Total financial income (V) | | | 27.00 | |
GR Interest and similar expenses | | | 8 359.00 | |
GT Net expenses on sales of marketable securities | | | 11 244.00 | |
GU Total financial expenses (VI) | | | 19 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27.00 | | | 27.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 831.00 | | | 24 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 804.00 | | | -24 804.00 |
| |
| 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 | | | 2 471 354.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 471 354.00 | |
I4 DECREASES Grand Total | | | 2 471 354.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 471 354.00 | |
| |
| 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 | 3 912.00 | 3 912.00 | | 3 912.00 |
VB VAT | 751.00 | | | 751.00 |
VC Group and associates | 97 061.00 | | | 97 061.00 |
VI Group and Associates | 3 001 359.00 | 3 001 359.00 | | 3 001 359.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 813.00 | 97 813.00 | | 97 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 005 271.00 | 3 005 271.00 | | 3 005 271.00 |
