| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 745.00 | 1 243.00 | 501.00 | 1 745.00 |
BB Receivables related to investments | 39 087.00 | | 39 087.00 | 39 087.00 |
BF Loans | 2 500 956.00 | | 2 500 956.00 | 2 500 956.00 |
BJ TOTAL (I) | 2 659 598.00 | 16 066.00 | 2 643 532.00 | 2 659 598.00 |
BZ Other receivables | 86 921.00 | | 86 921.00 | 86 921.00 |
CD Marketable securities | 1 161 718.00 | | 1 161 718.00 | 1 161 718.00 |
CF Cash and cash equivalents | 164 422.00 | | 164 422.00 | 164 422.00 |
CJ TOTAL (II) | 1 413 062.00 | | 1 413 062.00 | 1 413 062.00 |
CO Grand total (0 to V) | 4 072 660.00 | 16 066.00 | 4 056 594.00 | 4 072 660.00 |
CP Shares due in less than one year | 2 540 043.00 | | | 2 540 043.00 |
CU Other investments | 117 809.00 | 14 823.00 | 102 986.00 | 117 809.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 684 600.00 | | | 7 684 600.00 |
DD Legal reserve (1) | 8 195.00 | | | 8 195.00 |
DH Retained earnings | -3 671 911.00 | | | -3 671 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 748.00 | | | -1 748.00 |
DL TOTAL (I) | 4 019 135.00 | | | 4 019 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 871.00 | | | 871.00 |
DZ Fixed asset liabilities and related accounts | 36 587.00 | | | 36 587.00 |
EC TOTAL (IV) | 37 459.00 | | | 37 459.00 |
EE Grand total (I to V) | 4 056 594.00 | | | 4 056 594.00 |
EG Accrued income and payables due within one year | 37 459.00 | | | 37 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 523.00 | |
FX Taxes, duties, and similar payments | | | 694.00 | |
FY Salaries and Wages | | | 65 000.00 | |
FZ Social Security Contributions | | | 31 941.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 199.00 | |
GF Total Operating Expenses (II) | | | 113 357.00 | |
GG - OPERATING RESULT (I - II) | | | -113 357.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 136.00 | |
GL Other interest and similar income | | | 102 471.00 | |
GN Positive exchange differences | | | 703.00 | |
GP Total financial income (V) | | | 111 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 31 941.00 | | | 31 941.00 |
HK Income tax | -298.00 | | | -298.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 311.00 | | | 111 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 059.00 | | | 113 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 748.00 | | | -1 748.00 |
| |
| 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 | 2 831 920.00 | | | 2 831 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 657 853.00 | |
I4 DECREASES Grand Total | | | 2 659 599.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 745.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 044.00 | | | 1 044.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 830 876.00 | | | 2 830 876.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 044.00 | 199.00 | | 1 044.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 044.00 | 199.00 | | 1 044.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 36 588.00 | 36 588.00 | | 36 588.00 |
8K Other liabilities (including liabilities related to repo transactions) | 872.00 | 872.00 | | 872.00 |
UL Receivables related to investments | 39 087.00 | 39 087.00 | | 39 087.00 |
UP Loans | 2 500 956.00 | 2 500 956.00 | | 2 500 956.00 |
VP Miscellaneous | 86 922.00 | | | 86 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 626 965.00 | 2 626 965.00 | | 2 626 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 459.00 | 37 459.00 | | 37 459.00 |
