| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 638.00 | | 1 638.00 | 1 638.00 |
BJ TOTAL (I) | 181 231.00 | | 181 231.00 | 181 231.00 |
BZ Other receivables | 2 577.00 | | 2 577.00 | 2 577.00 |
CF Cash and cash equivalents | 8 589.00 | | 8 589.00 | 8 589.00 |
CJ TOTAL (II) | 11 166.00 | | 11 166.00 | 11 166.00 |
CO Grand total (0 to V) | 192 398.00 | | 192 398.00 | 192 398.00 |
CS Evaluated investments - equity method | 179 593.00 | | 179 593.00 | 179 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -10 126.00 | | | -10 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 383.00 | -10 126.00 | | -7 383.00 |
DK Regulated provisions | 6 286.00 | 3 143.00 | | 6 286.00 |
DL TOTAL (I) | -10 223.00 | -5 983.00 | | -10 223.00 |
DU Loans and Debts from Credit Institutions (3) | 51 000.00 | 68 000.00 | | 51 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 371.00 | 114 155.00 | | 150 371.00 |
DX Trade payables and related accounts | 1 250.00 | 15 700.00 | | 1 250.00 |
EC TOTAL (IV) | 202 621.00 | 197 855.00 | | 202 621.00 |
EE Grand total (I to V) | 192 398.00 | 191 872.00 | | 192 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 529.00 | |
FX Taxes, duties, and similar payments | | | -837.00 | |
GF Total Operating Expenses (II) | | | 692.00 | |
GG - OPERATING RESULT (I - II) | | | -692.00 | |
GU Total financial expenses (VI) | | | 3 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 143.00 | 3 143.00 | | 3 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 143.00 | -3 143.00 | | -3 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 383.00 | 10 126.00 | | 7 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 383.00 | -10 126.00 | | -7 383.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 143.00 | 3 143.00 | | 3 143.00 |
7C Grand total | 3 143.00 | 3 143.00 | | 3 143.00 |
UJ - Exceptional | | 3 143.00 | | |
| |
| 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 | 1 250.00 | 1 250.00 | | 1 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 371.00 | 150 371.00 | | 150 371.00 |
VH Loans with a maturity of more than one year at origin | 51 000.00 | 17 000.00 | 34 000.00 | 51 000.00 |
VK Loans repaid during the year | 17 000.00 | | | 17 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 621.00 | 168 621.00 | 34 000.00 | 202 621.00 |
