| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 286 702.00 | 286 702.00 | | 286 702.00 |
BB Receivables related to investments | 69 301.00 | | 69 301.00 | 69 301.00 |
BH Other financial assets | 39 469 980.00 | | 39 469 980.00 | 39 469 980.00 |
BJ TOTAL (I) | 51 717 099.00 | 286 702.00 | 51 430 397.00 | 51 717 099.00 |
CF Cash and cash equivalents | 1 154 028.00 | | 1 154 028.00 | 1 154 028.00 |
CH Prepaid expenses | 4 583.00 | | 4 583.00 | 4 583.00 |
CJ TOTAL (II) | 1 158 611.00 | | 1 158 611.00 | 1 158 611.00 |
CO Grand total (0 to V) | 52 875 710.00 | 286 702.00 | 52 589 009.00 | 52 875 710.00 |
CU Other investments | 11 891 116.00 | | 11 891 116.00 | 11 891 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000 000.00 | 21 000 000.00 | | 21 000 000.00 |
DH Retained earnings | -103 238.00 | | | -103 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -883 213.00 | -103 238.00 | | -883 213.00 |
DK Regulated provisions | 173 853.00 | 6 750.00 | | 173 853.00 |
DL TOTAL (I) | 20 187 402.00 | 20 903 512.00 | | 20 187 402.00 |
DU Loans and Debts from Credit Institutions (3) | 27 500 000.00 | 30 000 000.00 | | 27 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 163 945.00 | 3 500 864.00 | | 4 163 945.00 |
DX Trade payables and related accounts | 101 782.00 | 269 932.00 | | 101 782.00 |
EA Other liabilities | 635 880.00 | | | 635 880.00 |
EC TOTAL (IV) | 32 401 606.00 | 33 770 796.00 | | 32 401 606.00 |
EE Grand total (I to V) | 52 589 009.00 | 54 674 308.00 | | 52 589 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 74 409.00 | |
FX Taxes, duties, and similar payments | | | 84.00 | |
GF Total Operating Expenses (II) | | | 74 493.00 | |
GG - OPERATING RESULT (I - II) | | | -74 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 589.00 | |
GP Total financial income (V) | | | 2 589.00 | |
GR Interest and similar expenses | | | 644 206.00 | |
GU Total financial expenses (VI) | | | 644 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -641 617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -716 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 167 103.00 | 6 750.00 | | 167 103.00 |
HH Total exceptional expenses (VIII) | 167 103.00 | 6 750.00 | | 167 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -167 103.00 | -6 750.00 | | -167 103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 589.00 | | | 2 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 885 803.00 | 103 238.00 | | 885 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -883 213.00 | -103 238.00 | | -883 213.00 |
| |
| 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 | 50 344 113.00 | | 49 914 699.00 | 50 344 113.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 286 702.00 | |
I3 DECREASES Total Financial Fixed Assets | | 48 541 713.00 | 51 430 397.00 | |
I4 DECREASES Grand Total | | 48 541 713.00 | 51 717 099.00 | |
IN DECREASES Start-up, development, or research expenses | | | 286 702.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 344 113.00 | | 49 627 997.00 | 50 344 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 286 702.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 286 702.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 6 750.00 | 167 103.00 | 173 853.00 | 6 750.00 |
7C Grand total | 6 750.00 | 167 103.00 | 173 853.00 | 6 750.00 |
UJ - Exceptional | | 167 103.00 | | |
| |
| 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 | 4 163 945.00 | 4 163 945.00 | | 4 163 945.00 |
8B Suppliers and Related Accounts | 101 782.00 | 101 782.00 | | 101 782.00 |
UL Receivables related to investments | 69 301.00 | 69 301.00 | | 69 301.00 |
UT Other financial assets | 39 469 980.00 | | | 39 469 980.00 |
VH Loans with a maturity of more than one year at origin | 27 500 000.00 | 2 500 000.00 | 10 000 000.00 | 27 500 000.00 |
VI Group and Associates | 635 880.00 | 635 880.00 | | 635 880.00 |
VJ Loans taken out during the year | 663 081.00 | | | 663 081.00 |
VK Loans repaid during the year | 2 500 000.00 | | | 2 500 000.00 |
VS Prepaid expenses | 4 583.00 | | | 4 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 543 864.00 | 73 885.00 | 39 469 980.00 | 39 543 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 401 606.00 | 7 401 606.00 | 10 000 000.00 | 32 401 606.00 |
