| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 146 312.00 | | 1 146 312.00 | 1 146 312.00 |
BD Other fixed assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 1 148 841.00 | | 1 148 841.00 | 1 148 841.00 |
BZ Other receivables | 1 159 973.00 | | 1 159 973.00 | 1 159 973.00 |
CF Cash and cash equivalents | 125 026.00 | | 125 026.00 | 125 026.00 |
CJ TOTAL (II) | 1 284 999.00 | | 1 284 999.00 | 1 284 999.00 |
CO Grand total (0 to V) | 2 433 840.00 | | 2 433 840.00 | 2 433 840.00 |
CP Shares due in less than one year | 1 146 312.00 | | | 1 146 312.00 |
CU Other investments | 2 374.00 | | 2 374.00 | 2 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 2 847 912.00 | 2 847 912.00 | | 2 847 912.00 |
DH Retained earnings | -160 360.00 | | | -160 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -315 228.00 | -160 360.00 | | -315 228.00 |
DL TOTAL (I) | 2 416 324.00 | 2 731 552.00 | | 2 416 324.00 |
DU Loans and Debts from Credit Institutions (3) | 96.00 | 121.00 | | 96.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 689.00 | 3 689.00 | | 3 689.00 |
DX Trade payables and related accounts | 13 731.00 | 71 866.00 | | 13 731.00 |
EA Other liabilities | | 82 106.00 | | |
EC TOTAL (IV) | 17 516.00 | 157 782.00 | | 17 516.00 |
EE Grand total (I to V) | 2 433 840.00 | 2 889 334.00 | | 2 433 840.00 |
EG Accrued income and payables due within one year | 17 516.00 | 157 782.00 | | 17 516.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 96.00 | 121.00 | | 96.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 126 743.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 126 881.00 | |
GG - OPERATING RESULT (I - II) | | | -126 881.00 | |
GI Supported loss or transferred profit (IV) | | | 228 971.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | 40 620.00 | |
GP Total financial income (V) | | | 40 623.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 40 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -315 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 623.00 | 23 019.00 | | 40 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 355 851.00 | 183 378.00 | | 355 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -315 228.00 | -160 360.00 | | -315 228.00 |
| |
| 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 | 1 450 618.00 | | 27 193.00 | 1 450 618.00 |
I3 DECREASES Total Financial Fixed Assets | | 328 971.00 | 1 148 841.00 | |
I4 DECREASES Grand Total | | 328 971.00 | 1 148 841.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 450 618.00 | | 27 193.00 | 1 450 618.00 |
| |
| 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 | 13 731.00 | 13 731.00 | | 13 731.00 |
UL Receivables related to investments | 1 146 312.00 | 1 146 312.00 | | 1 146 312.00 |
VG Loans with a maturity of up to one year at origin | 96.00 | 96.00 | | 96.00 |
VI Group and Associates | 3 689.00 | 3 689.00 | | 3 689.00 |
VM Income taxes | 4 424.00 | | | 4 424.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 155 549.00 | | | 1 155 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 306 285.00 | 2 306 285.00 | | 2 306 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 516.00 | 17 516.00 | | 17 516.00 |
