| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 413.00 | 2 942.00 | 1 472.00 | 4 413.00 |
BB Receivables related to investments | 93 257.00 | | 93 257.00 | 93 257.00 |
BH Other financial assets | 78.00 | | 78.00 | 78.00 |
BJ TOTAL (I) | 609 268.00 | 10 962.00 | 598 306.00 | 609 268.00 |
BV Advances and down payments on orders | 4 500.00 | | 4 500.00 | 4 500.00 |
BZ Other receivables | 191 956.00 | | 191 956.00 | 191 956.00 |
CD Marketable securities | 44 300.00 | 6 197.00 | 38 103.00 | 44 300.00 |
CF Cash and cash equivalents | 9 998.00 | | 9 998.00 | 9 998.00 |
CJ TOTAL (II) | 250 754.00 | 6 197.00 | 244 557.00 | 250 754.00 |
CO Grand total (0 to V) | 860 022.00 | 17 158.00 | 842 863.00 | 860 022.00 |
CP Shares due in less than one year | 93 335.00 | | | 93 335.00 |
CU Other investments | 511 520.00 | 8 020.00 | 503 500.00 | 511 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 189 000.00 | 189 000.00 | | 189 000.00 |
DB Share, merger, contribution premiums, etc. | 231 000.00 | 231 000.00 | | 231 000.00 |
DD Legal reserve (1) | 16 488.00 | 12 572.00 | | 16 488.00 |
DG Other reserves | 109 682.00 | 109 682.00 | | 109 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 770.00 | 3 915.00 | | -19 770.00 |
DL TOTAL (I) | 526 400.00 | 546 170.00 | | 526 400.00 |
DU Loans and Debts from Credit Institutions (3) | 74.00 | 66.00 | | 74.00 |
DV Miscellaneous Loans and Financial Debts (4) | 311 149.00 | 294 349.00 | | 311 149.00 |
DX Trade payables and related accounts | 5 241.00 | 656.00 | | 5 241.00 |
EC TOTAL (IV) | 316 464.00 | 295 071.00 | | 316 464.00 |
EE Grand total (I to V) | 842 863.00 | 841 241.00 | | 842 863.00 |
EG Accrued income and payables due within one year | 316 464.00 | 295 071.00 | | 316 464.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 74.00 | 66.00 | | 74.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 752.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
FZ Social Security Contributions | | | 1 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 546.00 | |
GF Total Operating Expenses (II) | | | 20 631.00 | |
GG - OPERATING RESULT (I - II) | | | -20 631.00 | |
GL Other interest and similar income | | | 184.00 | |
GM Reversals of provisions and transfers of expenses | | | 6 874.00 | |
GP Total financial income (V) | | | 7 058.00 | |
GU Total financial expenses (VI) | | | 6 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 187.00 | | |
HH Total exceptional expenses (VIII) | | 187.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -187.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 058.00 | 22 336.00 | | 7 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 828.00 | 18 421.00 | | 26 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 770.00 | 3 915.00 | | -19 770.00 |
| |
| 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 | 609 268.00 | | | 609 268.00 |
I3 DECREASES Total Financial Fixed Assets | | | 604 855.00 | |
I4 DECREASES Grand Total | | | 609 268.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 413.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 413.00 | | | 4 413.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 604 855.00 | | | 604 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 396.00 | 546.00 | | 2 396.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 396.00 | 546.00 | | 2 396.00 |
| |
| 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 | 5 241.00 | 5 241.00 | | 5 241.00 |
UL Receivables related to investments | 93 257.00 | 93 257.00 | | 93 257.00 |
UT Other financial assets | 78.00 | 78.00 | | 78.00 |
VB VAT | 2 956.00 | | | 2 956.00 |
VC Group and associates | 185 000.00 | | | 185 000.00 |
VG Loans with a maturity of up to one year at origin | 74.00 | 74.00 | | 74.00 |
VI Group and Associates | 311 149.00 | 311 149.00 | | 311 149.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 000.00 | | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 285 291.00 | 285 291.00 | | 285 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 316 464.00 | 316 464.00 | | 316 464.00 |
