| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 327 728.00 | | 327 728.00 | 327 728.00 |
BJ TOTAL (I) | 1 581 408.00 | | 1 581 408.00 | 1 581 408.00 |
BZ Other receivables | 18 922.00 | | 18 922.00 | 18 922.00 |
CF Cash and cash equivalents | 87 494.00 | | 87 494.00 | 87 494.00 |
CJ TOTAL (II) | 106 416.00 | | 106 416.00 | 106 416.00 |
CO Grand total (0 to V) | 1 687 825.00 | | 1 687 825.00 | 1 687 825.00 |
CU Other investments | 1 253 680.00 | | 1 253 680.00 | 1 253 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 989 216.00 | | | 989 216.00 |
DD Legal reserve (1) | 24 613.00 | | | 24 613.00 |
DG Other reserves | 624 700.00 | | | 624 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 164.00 | | | -1 164.00 |
DK Regulated provisions | 15 960.00 | | | 15 960.00 |
DL TOTAL (I) | 1 653 325.00 | | | 1 653 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 845.00 | | | 27 845.00 |
DX Trade payables and related accounts | 6 654.00 | | | 6 654.00 |
EC TOTAL (IV) | 34 499.00 | | | 34 499.00 |
EE Grand total (I to V) | 1 687 825.00 | | | 1 687 825.00 |
EG Accrued income and payables due within one year | 34 499.00 | | | 34 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 897.00 | |
GF Total Operating Expenses (II) | | | 7 897.00 | |
GG - OPERATING RESULT (I - II) | | | -7 897.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 443.00 | |
GP Total financial income (V) | | | 5 443.00 | |
GR Interest and similar expenses | | | 495.00 | |
GU Total financial expenses (VI) | | | 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 786.00 | | | -1 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 443.00 | | | 5 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 607.00 | | | 6 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 164.00 | | | -1 164.00 |
| |
| 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 | 1 679 546.00 | | | 1 679 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 581 409.00 | |
I4 DECREASES Grand Total | | | 1 581 409.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 679 546.00 | | | 1 679 546.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 960.00 | | | 15 960.00 |
7C Grand total | 15 960.00 | | | 15 960.00 |
| |
| 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 | 6 654.00 | 6 654.00 | | 6 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 846.00 | 27 846.00 | | 27 846.00 |
UL Receivables related to investments | 327 729.00 | | | 327 729.00 |
VP Miscellaneous | 18 922.00 | | | 18 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 346 651.00 | 18 922.00 | 327 729.00 | 346 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 500.00 | 34 500.00 | | 34 500.00 |
