| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 74 755.00 | | 74 755.00 | 74 755.00 |
BJ TOTAL (I) | 1 261 322.00 | | 1 261 322.00 | 1 261 322.00 |
BX Customers and related accounts | 1 039.00 | | 1 039.00 | 1 039.00 |
BZ Other receivables | 41 482.00 | | 41 482.00 | 41 482.00 |
CF Cash and cash equivalents | 216 534.00 | | 216 534.00 | 216 534.00 |
CJ TOTAL (II) | 259 056.00 | | 259 056.00 | 259 056.00 |
CO Grand total (0 to V) | 1 520 378.00 | | 1 520 378.00 | 1 520 378.00 |
CP Shares due in less than one year | 74 755.00 | | | 74 755.00 |
CU Other investments | 1 186 567.00 | | 1 186 567.00 | 1 186 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DE Statutory or contractual reserves | 510 217.00 | 522 179.00 | | 510 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 876.00 | -11 962.00 | | -43 876.00 |
DK Regulated provisions | 38 547.00 | 26 385.00 | | 38 547.00 |
DL TOTAL (I) | 537 888.00 | 569 602.00 | | 537 888.00 |
DU Loans and Debts from Credit Institutions (3) | 750 152.00 | 862 070.00 | | 750 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 850.00 | 212 672.00 | | 211 850.00 |
DX Trade payables and related accounts | 16 646.00 | 6 134.00 | | 16 646.00 |
DY Tax and social security liabilities | 3 841.00 | | | 3 841.00 |
EC TOTAL (IV) | 982 490.00 | 1 080 876.00 | | 982 490.00 |
EE Grand total (I to V) | 1 520 378.00 | 1 650 478.00 | | 1 520 378.00 |
EG Accrued income and payables due within one year | 347 250.00 | 331 943.00 | | 347 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 126.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 20 126.00 | |
FW Other purchases and external expenses | | | 23 844.00 | |
FX Taxes, duties, and similar payments | | | 19 087.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 42 931.00 | |
GG - OPERATING RESULT (I - II) | | | -22 805.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 5 091.00 | |
GP Total financial income (V) | | | 5 091.00 | |
GR Interest and similar expenses | | | 17 424.00 | |
GU Total financial expenses (VI) | | | 17 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 126.00 | 18 643.00 | | 20 126.00 |
A2 TOTAL ASSETS | | -612.00 | | |
HG Exceptional depreciation and provisions | 12 162.00 | 12 162.00 | | 12 162.00 |
HH Total exceptional expenses (VIII) | 12 162.00 | 12 162.00 | | 12 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 162.00 | -12 162.00 | | -12 162.00 |
HK Income tax | -3 424.00 | -28 216.00 | | -3 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 217.00 | 26 485.00 | | 25 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 093.00 | 38 447.00 | | 69 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 876.00 | -11 962.00 | | -43 876.00 |
| |
| 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 | 1 376 986.00 | | | 1 376 986.00 |
I3 DECREASES Total Financial Fixed Assets | | 115 664.00 | 1 261 322.00 | |
I4 DECREASES Grand Total | | 115 664.00 | 1 261 322.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 376 986.00 | | | 1 376 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 385.00 | 12 162.00 | | 26 385.00 |
7C Grand total | 26 385.00 | 12 162.00 | | 26 385.00 |
UJ - Exceptional | | 12 162.00 | | |
| |
| 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 | 16 646.00 | 16 646.00 | | 16 646.00 |
8E Income Taxes | 3 841.00 | 3 841.00 | | 3 841.00 |
UL Receivables related to investments | 74 755.00 | 74 755.00 | | 74 755.00 |
UX Other trade receivables | 1 039.00 | | | 1 039.00 |
VC Group and associates | 41 482.00 | | | 41 482.00 |
VH Loans with a maturity of more than one year at origin | 750 152.00 | 114 912.00 | 447 437.00 | 750 152.00 |
VI Group and Associates | 211 850.00 | 211 850.00 | | 211 850.00 |
VK Loans repaid during the year | 111 752.00 | | | 111 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 277.00 | 117 277.00 | | 117 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 982 490.00 | 347 250.00 | 447 437.00 | 982 490.00 |
