| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 4 592 275.00 | | 4 592 275.00 | 4 592 275.00 |
BZ Other receivables | 5 324.00 | | 5 324.00 | 5 324.00 |
CF Cash and cash equivalents | 139 071.00 | | 139 071.00 | 139 071.00 |
CJ TOTAL (II) | 144 395.00 | | 144 395.00 | 144 395.00 |
CO Grand total (0 to V) | 4 736 670.00 | | 4 736 670.00 | 4 736 670.00 |
CU Other investments | 4 592 275.00 | | 4 592 275.00 | 4 592 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 151 000.00 | 2 151 000.00 | | 2 151 000.00 |
DB Share, merger, contribution premiums, etc. | 83 000.00 | 83 000.00 | | 83 000.00 |
DD Legal reserve (1) | 20 430.00 | 11 863.00 | | 20 430.00 |
DG Other reserves | 388 040.00 | 225 392.00 | | 388 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 425.00 | 171 215.00 | | -52 425.00 |
DK Regulated provisions | 1 442.00 | 1 005.00 | | 1 442.00 |
DL TOTAL (I) | 2 591 486.00 | 2 643 475.00 | | 2 591 486.00 |
DU Loans and Debts from Credit Institutions (3) | 2 005 434.00 | 663 578.00 | | 2 005 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 009.00 | 627 379.00 | | 136 009.00 |
DX Trade payables and related accounts | 3 740.00 | 5 187.00 | | 3 740.00 |
EC TOTAL (IV) | 2 145 183.00 | 1 296 144.00 | | 2 145 183.00 |
EE Grand total (I to V) | 4 736 670.00 | 3 939 618.00 | | 4 736 670.00 |
EG Accrued income and payables due within one year | 422 419.00 | 284 191.00 | | 422 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 278.00 | |
GF Total Operating Expenses (II) | | | 6 278.00 | |
GG - OPERATING RESULT (I - II) | | | -6 278.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 45 710.00 | |
GU Total financial expenses (VI) | | | 45 710.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 437.00 | 381.00 | | 437.00 |
HH Total exceptional expenses (VIII) | 437.00 | 381.00 | | 437.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -437.00 | -381.00 | | -437.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 211 356.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 425.00 | 40 141.00 | | 52 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 425.00 | 171 215.00 | | -52 425.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 005.00 | 437.00 | | 1 005.00 |
7C Grand total | 1 005.00 | 437.00 | | 1 005.00 |
| |
| 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 | 136 009.00 | 136 009.00 | | 136 009.00 |
8B Suppliers and Related Accounts | 3 740.00 | 3 740.00 | | 3 740.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 324.00 | 5 324.00 | | 5 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 145 183.00 | 422 419.00 | 1 137 016.00 | 2 145 183.00 |
