| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 160 275.00 | | 160 275.00 | 160 275.00 |
BJ TOTAL (I) | 162 358.00 | | 162 358.00 | 162 358.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 11 914.00 | | 11 914.00 | 11 914.00 |
CJ TOTAL (II) | 11 914.00 | | 11 914.00 | 11 914.00 |
CO Grand total (0 to V) | 174 272.00 | | 174 272.00 | 174 272.00 |
CP Shares due in less than one year | 160 275.00 | | | 160 275.00 |
CU Other investments | 2 083.00 | | 2 083.00 | 2 083.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 34 423.00 | 92.00 | | 34 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -348 804.00 | 84 331.00 | | -348 804.00 |
DK Regulated provisions | 598.00 | 598.00 | | 598.00 |
DL TOTAL (I) | -302 784.00 | 96 021.00 | | -302 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 960.00 | 14 605.00 | | 25 960.00 |
DX Trade payables and related accounts | 2 984.00 | 2 974.00 | | 2 984.00 |
DY Tax and social security liabilities | 448 112.00 | 25 836.00 | | 448 112.00 |
EC TOTAL (IV) | 477 056.00 | 43 415.00 | | 477 056.00 |
EE Grand total (I to V) | 174 272.00 | 139 435.00 | | 174 272.00 |
EG Accrued income and payables due within one year | 477 056.00 | 43 415.00 | | 477 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 277.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 465.00 | |
GG - OPERATING RESULT (I - II) | | | -3 465.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 136 857.00 | |
GK Income from other securities and fixed asset receivables | | | 2 396.00 | |
GP Total financial income (V) | | | 139 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 484 592.00 | 38 264.00 | | 484 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 253.00 | 126 146.00 | | 139 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 488 057.00 | 41 815.00 | | 488 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -348 804.00 | 84 331.00 | | -348 804.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 598.00 | | | 598.00 |
| |
| 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 | 2 984.00 | 2 984.00 | | 2 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 960.00 | 25 960.00 | | 25 960.00 |
UL Receivables related to investments | 160 275.00 | 160 275.00 | | 160 275.00 |
VQ Other Taxes, Duties, and Similar Debts | 448 112.00 | 448 112.00 | | 448 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 275.00 | 160 275.00 | | 160 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 477 056.00 | 477 056.00 | | 477 056.00 |
