| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 702.00 | 297.00 | 406.00 | 702.00 |
BB Receivables related to investments | 163.00 | 163.00 | | 163.00 |
BH Other financial assets | 192.00 | | 192.00 | 192.00 |
BJ TOTAL (I) | 103 367.00 | 97 969.00 | 5 398.00 | 103 367.00 |
BX Customers and related accounts | 2 691.00 | 2 250.00 | 441.00 | 2 691.00 |
BZ Other receivables | 495.00 | 495.00 | | 495.00 |
CF Cash and cash equivalents | 7 535.00 | | 7 535.00 | 7 535.00 |
CJ TOTAL (II) | 10 720.00 | 2 745.00 | 7 976.00 | 10 720.00 |
CO Grand total (0 to V) | 114 087.00 | 100 714.00 | 13 373.00 | 114 087.00 |
CU Other investments | 102 310.00 | 97 510.00 | 4 800.00 | 102 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DB Share, merger, contribution premiums, etc. | 6 530.00 | 6 530.00 | | 6 530.00 |
DH Retained earnings | -202 756.00 | -196 396.00 | | -202 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 629.00 | -6 360.00 | | 22 629.00 |
DL TOTAL (I) | -123 597.00 | -146 226.00 | | -123 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 506.00 | 141 506.00 | | 133 506.00 |
DX Trade payables and related accounts | 2 968.00 | 5 850.00 | | 2 968.00 |
DY Tax and social security liabilities | 441.00 | 1 102.00 | | 441.00 |
EA Other liabilities | 56.00 | 56.00 | | 56.00 |
EC TOTAL (IV) | 136 970.00 | 148 513.00 | | 136 970.00 |
EE Grand total (I to V) | 13 373.00 | 2 287.00 | | 13 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 698.00 | |
FQ Other income | | | 662.00 | |
FR Total operating income (I) | | | 2 360.00 | |
FW Other purchases and external expenses | | | 4 034.00 | |
FX Taxes, duties, and similar payments | | | 2 029.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 70.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 495.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 630.00 | |
GG - OPERATING RESULT (I - II) | | | -4 271.00 | |
GM Reversals of provisions and transfers of expenses | | | 14 798.00 | |
GP Total financial income (V) | | | 14 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 22 100.00 | | | 22 100.00 |
HD Total exceptional income (VII) | 22 100.00 | | | 22 100.00 |
HF Exceptional expenses on capital transactions | 9 998.00 | | | 9 998.00 |
HH Total exceptional expenses (VIII) | 9 998.00 | | | 9 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 102.00 | | | 12 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 257.00 | 1.00 | | 39 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 628.00 | 6 361.00 | | 16 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 629.00 | -6 360.00 | | 22 629.00 |
| |
| 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 | 113 365.00 | | | 113 365.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 998.00 | 102 665.00 | |
I4 DECREASES Grand Total | | 9 998.00 | 103 367.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 702.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 702.00 | | | 702.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 112 662.00 | | | 112 662.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 226.00 | 70.00 | | 226.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 226.00 | 70.00 | | 226.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 1 630.00 | | | 1 630.00 |
6T Receivables | 2 250.00 | | | 2 250.00 |
6X Other provisions for depreciation | 1 698.00 | 495.00 | 1 698.00 | 1 698.00 |
7B Total provisions for depreciation | 116 418.00 | 495.00 | 16 496.00 | 116 418.00 |
7C Grand total | 116 418.00 | 495.00 | 16 496.00 | 116 418.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 495.00 | 1 698.00 | |
UG - Financial | | | 14 798.00 | |
| |
| 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 | 2 968.00 | 2 968.00 | | 2 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56.00 | 56.00 | | 56.00 |
UL Receivables related to investments | 163.00 | | | 163.00 |
UT Other financial assets | 192.00 | | | 192.00 |
UX Other trade receivables | 2 691.00 | | | 2 691.00 |
VB VAT | 495.00 | | | 495.00 |
VI Group and Associates | 133 506.00 | 133 506.00 | | 133 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 540.00 | 495.00 | 3 046.00 | 3 540.00 |
VW VAT | 441.00 | 441.00 | | 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 970.00 | 136 970.00 | | 136 970.00 |
