| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 556.00 | 377.00 | 179.00 | 556.00 |
BH Other financial assets | 23 800.00 | | 23 800.00 | 23 800.00 |
BJ TOTAL (I) | 106 372.00 | 1 377.00 | 104 995.00 | 106 372.00 |
BZ Other receivables | 211 135.00 | | 211 135.00 | 211 135.00 |
CF Cash and cash equivalents | 6 466.00 | | 6 466.00 | 6 466.00 |
CJ TOTAL (II) | 217 601.00 | | 217 601.00 | 217 601.00 |
CO Grand total (0 to V) | 323 973.00 | 1 377.00 | 322 596.00 | 323 973.00 |
CS Evaluated investments - equity method | 82 016.00 | 1 000.00 | 81 016.00 | 82 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 100.00 | 10 100.00 | | 10 100.00 |
DH Retained earnings | -88 511.00 | -82 409.00 | | -88 511.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 242.00 | -6 102.00 | | -7 242.00 |
DL TOTAL (I) | -85 654.00 | -78 411.00 | | -85 654.00 |
DU Loans and Debts from Credit Institutions (3) | 14 066.00 | 13 972.00 | | 14 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 391 113.00 | 384 689.00 | | 391 113.00 |
DX Trade payables and related accounts | 3 070.00 | 2 904.00 | | 3 070.00 |
EC TOTAL (IV) | 408 249.00 | 401 565.00 | | 408 249.00 |
EE Grand total (I to V) | 322 596.00 | 323 154.00 | | 322 596.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 066.00 | 13 972.00 | | 14 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 566.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 111.00 | |
GE Other Expenses | | | 240.00 | |
GF Total Operating Expenses (II) | | | 4 088.00 | |
GG - OPERATING RESULT (I - II) | | | -4 088.00 | |
GP Total financial income (V) | | | 4 270.00 | |
GU Total financial expenses (VI) | | | 7 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 270.00 | 5 634.00 | | 4 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 512.00 | 11 736.00 | | 11 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 242.00 | -6 102.00 | | -7 242.00 |
| |
| 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 | 26 372.00 | | | 26 372.00 |
I3 DECREASES Total Financial Fixed Assets | | | 105 816.00 | |
I4 DECREASES Grand Total | | | 106 372.00 | |
IO DECREASES Total including other intangible assets | | | 556.00 | |
KD ACQUISITIONS Total including other intangible assets | 556.00 | | | 556.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 816.00 | | | 25 816.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 266.00 | 111.00 | | 266.00 |
PE DEPRECIATION Total including other intangible assets | 266.00 | 111.00 | | 266.00 |
| |
| 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 | 3 070.00 | 3 070.00 | | 3 070.00 |
8K Other liabilities (including liabilities related to repo transactions) | 391 113.00 | 391 113.00 | | 391 113.00 |
UT Other financial assets | 23 800.00 | | | 23 800.00 |
VG Loans with a maturity of up to one year at origin | 14 066.00 | 14 066.00 | | 14 066.00 |
VP Miscellaneous | 211 135.00 | | | 211 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 935.00 | 211 135.00 | 23 800.00 | 234 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 408 249.00 | 408 249.00 | | 408 249.00 |
