| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 291 526.00 | 255 000.00 | 1 036 526.00 | 1 291 526.00 |
BH Other financial assets | 246.00 | | 246.00 | 246.00 |
BJ TOTAL (I) | 1 371 396.00 | 280 000.00 | 1 091 396.00 | 1 371 396.00 |
BZ Other receivables | 7 887.00 | | 7 887.00 | 7 887.00 |
CF Cash and cash equivalents | 131 673.00 | | 131 673.00 | 131 673.00 |
CJ TOTAL (II) | 139 560.00 | | 139 560.00 | 139 560.00 |
CO Grand total (0 to V) | 1 510 957.00 | 280 000.00 | 1 230 957.00 | 1 510 957.00 |
CP Shares due in less than one year | 1 160 151.00 | | | 1 160 151.00 |
CU Other investments | 79 625.00 | 25 000.00 | 54 625.00 | 79 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 000.00 | 525 000.00 | | 525 000.00 |
DD Legal reserve (1) | 52 500.00 | 52 500.00 | | 52 500.00 |
DG Other reserves | 549 469.00 | 485 946.00 | | 549 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 063.00 | 63 523.00 | | -103 063.00 |
DL TOTAL (I) | 1 023 906.00 | 1 126 969.00 | | 1 023 906.00 |
DU Loans and Debts from Credit Institutions (3) | 43.00 | 42.00 | | 43.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 668.00 | 200 323.00 | | 203 668.00 |
DX Trade payables and related accounts | 3 340.00 | 2 600.00 | | 3 340.00 |
EC TOTAL (IV) | 207 051.00 | 202 965.00 | | 207 051.00 |
EE Grand total (I to V) | 1 230 957.00 | 1 329 934.00 | | 1 230 957.00 |
EG Accrued income and payables due within one year | 207 051.00 | 202 965.00 | | 207 051.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 43.00 | 42.00 | | 43.00 |
EI Including equity loans | 203 668.00 | | | 203 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 169.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 245.00 | |
GG - OPERATING RESULT (I - II) | | | -5 245.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 620.00 | |
GM Reversals of provisions and transfers of expenses | | | 162 500.00 | |
GP Total financial income (V) | | | 194 120.00 | |
GQ Financial allocations to depreciation and provisions | | | 280 000.00 | |
GR Interest and similar expenses | | | 3 345.00 | |
GU Total financial expenses (VI) | | | 283 345.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -94 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20.00 | | | 20.00 |
HB Exceptional income from capital transactions | 7 887.00 | | | 7 887.00 |
HD Total exceptional income (VII) | 7 907.00 | | | 7 907.00 |
HF Exceptional expenses on capital transactions | 16 500.00 | 132 800.00 | | 16 500.00 |
HH Total exceptional expenses (VIII) | 16 500.00 | 132 800.00 | | 16 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 593.00 | -132 800.00 | | -8 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 027.00 | 285 162.00 | | 202 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 090.00 | 221 639.00 | | 305 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 063.00 | 63 523.00 | | -103 063.00 |
| |
| 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 | 1 418 776.00 | | 83 879.00 | 1 418 776.00 |
I3 DECREASES Total Financial Fixed Assets | | 131 258.00 | 1 371 396.00 | |
I4 DECREASES Grand Total | | 131 258.00 | 1 371 396.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 418 776.00 | | 83 879.00 | 1 418 776.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 162 500.00 | 280 000.00 | 162 500.00 | 162 500.00 |
7C Grand total | 162 500.00 | 280 000.00 | 162 500.00 | 162 500.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 280 000.00 | 162 500.00 | |
| |
| 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 | 3 340.00 | 3 340.00 | | 3 340.00 |
UL Receivables related to investments | 1 291 526.00 | | | 1 291 526.00 |
UT Other financial assets | 246.00 | | | 246.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VI Group and Associates | 203 668.00 | 203 668.00 | | 203 668.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 887.00 | | | 7 887.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 299 658.00 | 7 887.00 | 1 291 771.00 | 1 299 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 051.00 | 207 051.00 | | 207 051.00 |
