| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 808 120.00 | | 4 808 120.00 | 4 808 120.00 |
BH Other financial assets | 27 405.00 | | 27 405.00 | 27 405.00 |
BJ TOTAL (I) | 10 212 283.00 | | 10 212 283.00 | 10 212 283.00 |
BZ Other receivables | 4 266.00 | | 4 266.00 | 4 266.00 |
CF Cash and cash equivalents | 91 267.00 | | 91 267.00 | 91 267.00 |
CJ TOTAL (II) | 95 533.00 | | 95 533.00 | 95 533.00 |
CO Grand total (0 to V) | 10 307 816.00 | | 10 307 816.00 | 10 307 816.00 |
CU Other investments | 5 376 758.00 | | 5 376 758.00 | 5 376 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 197.00 | | | -37 197.00 |
DL TOTAL (I) | 12 803.00 | | | 12 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 231 513.00 | | | 10 231 513.00 |
DX Trade payables and related accounts | 24 500.00 | | | 24 500.00 |
EA Other liabilities | 39 000.00 | | | 39 000.00 |
EC TOTAL (IV) | 10 295 013.00 | | | 10 295 013.00 |
EE Grand total (I to V) | 10 307 816.00 | | | 10 307 816.00 |
EI Including equity loans | 10 231 513.00 | | | 10 231 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 768.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 41 845.00 | |
GG - OPERATING RESULT (I - II) | | | -41 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 383.00 | |
GP Total financial income (V) | | | 51 383.00 | |
GR Interest and similar expenses | | | 46 735.00 | |
GU Total financial expenses (VI) | | | 46 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 383.00 | | | 51 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 580.00 | | | 88 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 197.00 | | | -37 197.00 |
| |
| 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 | | | 10 212 283.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 10 212 283.00 | |
I4 DECREASES Grand Total | | | 10 212 283.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 212 283.00 | |
| |
| 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 | 24 500.00 | 24 500.00 | | 24 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 000.00 | 39 000.00 | | 39 000.00 |
UL Receivables related to investments | 4 808 120.00 | | | 4 808 120.00 |
UT Other financial assets | 27 405.00 | | | 27 405.00 |
VB VAT | 4 266.00 | | | 4 266.00 |
VI Group and Associates | 10 231 513.00 | 10 231 513.00 | | 10 231 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 839 791.00 | 4 266.00 | 4 835 525.00 | 4 839 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 295 013.00 | 10 295 013.00 | | 10 295 013.00 |
