| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 815 154.00 | 356 722.00 | 458 432.00 | 815 154.00 |
BH Other financial assets | 166.00 | | 166.00 | 166.00 |
BJ TOTAL (I) | 819 745.00 | 360 397.00 | 459 349.00 | 819 745.00 |
CF Cash and cash equivalents | 323.00 | | 323.00 | 323.00 |
CH Prepaid expenses | 449.00 | | 449.00 | 449.00 |
CJ TOTAL (II) | 772.00 | | 772.00 | 772.00 |
CO Grand total (0 to V) | 820 517.00 | 360 397.00 | 460 121.00 | 820 517.00 |
CP Shares due in less than one year | 458 599.00 | | | 458 599.00 |
CU Other investments | 4 425.00 | 3 675.00 | 750.00 | 4 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 308 067.00 | 308 067.00 | | 308 067.00 |
DH Retained earnings | -95 916.00 | -99 962.00 | | -95 916.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -361 144.00 | 4 045.00 | | -361 144.00 |
DL TOTAL (I) | -108 293.00 | 252 851.00 | | -108 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 463 287.00 | 431 687.00 | | 463 287.00 |
DX Trade payables and related accounts | 105 126.00 | 106 086.00 | | 105 126.00 |
EC TOTAL (IV) | 568 413.00 | 537 773.00 | | 568 413.00 |
EE Grand total (I to V) | 460 121.00 | 790 624.00 | | 460 121.00 |
EG Accrued income and payables due within one year | 568 413.00 | 537 773.00 | | 568 413.00 |
EI Including equity loans | 463 287.00 | | | 463 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 717.00 | |
GF Total Operating Expenses (II) | | | 2 717.00 | |
GG - OPERATING RESULT (I - II) | | | -2 717.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 510.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 3 510.00 | |
GQ Financial allocations to depreciation and provisions | | | 359 916.00 | |
GR Interest and similar expenses | | | 2 020.00 | |
GU Total financial expenses (VI) | | | 361 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -358 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -361 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 164.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -164.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 510.00 | 15 713.00 | | 3 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 653.00 | 11 667.00 | | 364 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -361 144.00 | 4 045.00 | | -361 144.00 |
| |
| 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 | 105 126.00 | 105 126.00 | | 105 126.00 |
UL Receivables related to investments | 815 154.00 | 815 154.00 | | 815 154.00 |
UT Other financial assets | 166.00 | 166.00 | | 166.00 |
VI Group and Associates | 463 287.00 | 463 287.00 | | 463 287.00 |
VS Prepaid expenses | 449.00 | | | 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 815 769.00 | 815 769.00 | | 815 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 568 413.00 | 568 413.00 | | 568 413.00 |
