| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 400 900.00 | | 400 900.00 | 400 900.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 125.00 | | 125.00 | 125.00 |
BJ TOTAL (I) | 456 830.00 | 47 955.00 | 408 875.00 | 456 830.00 |
BV Advances and down payments on orders | 1 780.00 | | 1 780.00 | 1 780.00 |
BX Customers and related accounts | 10 305.00 | | 10 305.00 | 10 305.00 |
BZ Other receivables | 20 745.00 | | 20 745.00 | 20 745.00 |
CF Cash and cash equivalents | 24 318.00 | | 24 318.00 | 24 318.00 |
CH Prepaid expenses | 1 036.00 | | 1 036.00 | 1 036.00 |
CJ TOTAL (II) | 58 184.00 | | 58 184.00 | 58 184.00 |
CO Grand total (0 to V) | 515 013.00 | 47 955.00 | 467 058.00 | 515 013.00 |
CU Other investments | 55 755.00 | 47 955.00 | 7 800.00 | 55 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -29 129.00 | -21 635.00 | | -29 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 771.00 | -7 494.00 | | -68 771.00 |
DK Regulated provisions | 2 415.00 | 2 345.00 | | 2 415.00 |
DL TOTAL (I) | -85 486.00 | -16 784.00 | | -85 486.00 |
DS Convertible Bond Issues | | 2 842.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 546 012.00 | 440 331.00 | | 546 012.00 |
DX Trade payables and related accounts | 4 449.00 | 3 315.00 | | 4 449.00 |
DY Tax and social security liabilities | | 83.00 | | |
EA Other liabilities | 2 084.00 | 218.00 | | 2 084.00 |
EC TOTAL (IV) | 552 544.00 | 446 789.00 | | 552 544.00 |
EE Grand total (I to V) | 467 058.00 | 430 004.00 | | 467 058.00 |
| |
| 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 | | | 8 776.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 8 776.00 | |
FW Other purchases and external expenses | | | 18 287.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 9 112.00 | |
GF Total Operating Expenses (II) | | | 27 399.00 | |
GG - OPERATING RESULT (I - II) | | | -18 623.00 | |
GK Income from other securities and fixed asset receivables | | | 7 197.00 | |
GP Total financial income (V) | | | 7 198.00 | |
GQ Financial allocations to depreciation and provisions | | | 47 955.00 | |
GR Interest and similar expenses | | | 9 674.00 | |
GU Total financial expenses (VI) | | | 57 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 353.00 | 2 995.00 | | 353.00 |
HB Exceptional income from capital transactions | 100.00 | | | 100.00 |
HD Total exceptional income (VII) | 453.00 | 2 995.00 | | 453.00 |
HE Exceptional expenses on management operations | | 555.00 | | |
HF Exceptional expenses on capital transactions | 100.00 | | | 100.00 |
HG Exceptional depreciation and provisions | 70.00 | 450.00 | | 70.00 |
HH Total exceptional expenses (VIII) | 170.00 | 1 005.00 | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 283.00 | 1 990.00 | | 283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 427.00 | 17 111.00 | | 16 427.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 198.00 | 24 605.00 | | 85 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 771.00 | -7 494.00 | | -68 771.00 |
| |
| 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 | 379 573.00 | | 77 257.00 | 379 573.00 |
I3 DECREASES Total Financial Fixed Assets | | | 456 830.00 | |
I4 DECREASES Grand Total | | | 456 830.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 379 573.00 | | 77 257.00 | 379 573.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 345.00 | 70.00 | | 2 345.00 |
7B Total provisions for depreciation | | 47 955.00 | | |
7C Grand total | 2 345.00 | 48 025.00 | | 2 345.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 47 955.00 | | |
UJ - Exceptional | | 70.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 543 367.00 | 543 367.00 | | 543 367.00 |
8B Suppliers and Related Accounts | 4 449.00 | 4 449.00 | | 4 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 084.00 | 2 084.00 | | 2 084.00 |
UL Receivables related to investments | 400 900.00 | 400 900.00 | | 400 900.00 |
UT Other financial assets | 125.00 | | | 125.00 |
UX Other trade receivables | 10 305.00 | | | 10 305.00 |
VI Group and Associates | 2 645.00 | 2 645.00 | | 2 645.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 745.00 | | | 20 745.00 |
VS Prepaid expenses | 1 036.00 | | | 1 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 433 111.00 | 432 986.00 | 125.00 | 433 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 552 544.00 | 552 544.00 | | 552 544.00 |
