| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 118.00 | 31.00 | 3 086.00 | 3 118.00 |
BB Receivables related to investments | 59 405.00 | | 59 405.00 | 59 405.00 |
BJ TOTAL (I) | 246 110.00 | 31.00 | 246 079.00 | 246 110.00 |
CF Cash and cash equivalents | 57 870.00 | | 57 870.00 | 57 870.00 |
CJ TOTAL (II) | 57 870.00 | | 57 870.00 | 57 870.00 |
CO Grand total (0 to V) | 310 541.00 | 31.00 | 310 509.00 | 310 541.00 |
CP Shares due in less than one year | 59 405.00 | | | 59 405.00 |
CU Other investments | 183 588.00 | | 183 588.00 | 183 588.00 |
CW Deferred expenses or loan issuance costs | 6 560.00 | | 6 560.00 | 6 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -509.00 | | | -509.00 |
DK Regulated provisions | 3.00 | | | 3.00 |
DL TOTAL (I) | 9 494.00 | | | 9 494.00 |
DU Loans and Debts from Credit Institutions (3) | 240 000.00 | | | 240 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 939.00 | | | 51 939.00 |
DX Trade payables and related accounts | 8 759.00 | | | 8 759.00 |
DY Tax and social security liabilities | 251.00 | | | 251.00 |
EA Other liabilities | 67.00 | | | 67.00 |
EC TOTAL (IV) | 301 016.00 | | | 301 016.00 |
EE Grand total (I to V) | 310 509.00 | | | 310 509.00 |
EG Accrued income and payables due within one year | 79 011.00 | | | 79 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 3 118.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 560.00 | |
FR Total operating income (I) | | | 9 678.00 | |
FW Other purchases and external expenses | | | 9 853.00 | |
FX Taxes, duties, and similar payments | | | 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31.00 | |
GF Total Operating Expenses (II) | | | 10 184.00 | |
GG - OPERATING RESULT (I - II) | | | -506.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 560.00 | | | 6 560.00 |
HG Exceptional depreciation and provisions | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 678.00 | | | 9 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 187.00 | | | 10 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -509.00 | | | -509.00 |
| |
| 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 | | | 246 110.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 242 993.00 | |
I4 DECREASES Grand Total | | | 246 110.00 | |
IO DECREASES Total including other intangible assets | | | 3 118.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 3 118.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 242 993.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 31.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 31.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3.00 | | |
7C Grand total | | 3.00 | | |
UJ - Exceptional | | 3.00 | | |
| |
| 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 | 8 759.00 | 8 759.00 | | 8 759.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67.00 | 67.00 | | 67.00 |
UL Receivables related to investments | 59 405.00 | 59 405.00 | | 59 405.00 |
VH Loans with a maturity of more than one year at origin | 240 000.00 | 17 995.00 | 146 743.00 | 240 000.00 |
VI Group and Associates | 51 939.00 | 51 939.00 | | 51 939.00 |
VJ Loans taken out during the year | 240 000.00 | | | 240 000.00 |
VK Loans repaid during the year | 51 939.00 | | | 51 939.00 |
VQ Other Taxes, Duties, and Similar Debts | 251.00 | 251.00 | | 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 405.00 | 59 405.00 | | 59 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 016.00 | 79 011.00 | 146 743.00 | 301 016.00 |
