| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 806.00 | 25 806.00 | | 25 806.00 |
BB Receivables related to investments | 552 008.00 | | 552 008.00 | 552 008.00 |
BJ TOTAL (I) | 2 293 814.00 | 25 806.00 | 2 268 008.00 | 2 293 814.00 |
BX Customers and related accounts | 8 597.00 | | 8 597.00 | 8 597.00 |
BZ Other receivables | 23 374.00 | | 23 374.00 | 23 374.00 |
CF Cash and cash equivalents | 101 402.00 | | 101 402.00 | 101 402.00 |
CJ TOTAL (II) | 133 372.00 | | 133 372.00 | 133 372.00 |
CO Grand total (0 to V) | 2 427 186.00 | 25 806.00 | 2 401 380.00 | 2 427 186.00 |
CP Shares due in less than one year | 552 008.00 | | | 552 008.00 |
CU Other investments | 1 716 000.00 | | 1 716 000.00 | 1 716 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 167 232.00 | 155 663.00 | | 167 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 473.00 | 11 569.00 | | -17 473.00 |
DL TOTAL (I) | 204 759.00 | 222 232.00 | | 204 759.00 |
DU Loans and Debts from Credit Institutions (3) | 657 332.00 | 780 560.00 | | 657 332.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 539 289.00 | 1 481 878.00 | | 1 539 289.00 |
DX Trade payables and related accounts | | 1 230.00 | | |
DY Tax and social security liabilities | | 19 395.00 | | |
EC TOTAL (IV) | 2 196 621.00 | 2 283 064.00 | | 2 196 621.00 |
EE Grand total (I to V) | 2 401 380.00 | 2 505 295.00 | | 2 401 380.00 |
EG Accrued income and payables due within one year | 1 667 497.00 | 1 626 709.00 | | 1 667 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 6 469.00 | |
FR Total operating income (I) | | | 6 469.00 | |
FW Other purchases and external expenses | | | 4 384.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 604.00 | |
GG - OPERATING RESULT (I - II) | | | 1 865.00 | |
GL Other interest and similar income | | | 12 165.00 | |
GP Total financial income (V) | | | 12 165.00 | |
GR Interest and similar expenses | | | 31 460.00 | |
GU Total financial expenses (VI) | | | 31 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 540.00 | | |
HA Exceptional income from management transactions | | 40 000.00 | | |
HD Total exceptional income (VII) | | 40 000.00 | | |
HE Exceptional expenses on management operations | 43.00 | 2 326.00 | | 43.00 |
HH Total exceptional expenses (VIII) | 43.00 | 2 326.00 | | 43.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43.00 | 37 674.00 | | -43.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 634.00 | 56 309.00 | | 18 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 106.00 | 44 740.00 | | 36 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 473.00 | 11 569.00 | | -17 473.00 |
| |
| 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 | 2 461 649.00 | | -167 835.00 | 2 461 649.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 25 806.00 | | | 25 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 268 008.00 | |
I4 DECREASES Grand Total | | | 2 293 814.00 | |
IN DECREASES Start-up, development, or research expenses | | | 25 806.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 435 843.00 | | -167 835.00 | 2 435 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 806.00 | | | 25 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 806.00 | | | 25 806.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 552 008.00 | 552 008.00 | | 552 008.00 |
UX Other trade receivables | 8 597.00 | | | 8 597.00 |
VG Loans with a maturity of up to one year at origin | 977.00 | 977.00 | | 977.00 |
VH Loans with a maturity of more than one year at origin | 656 355.00 | 127 231.00 | 529 124.00 | 656 355.00 |
VI Group and Associates | 1 539 289.00 | 1 539 289.00 | | 1 539 289.00 |
VK Loans repaid during the year | 123 045.00 | | | 123 045.00 |
VM Income taxes | 23 374.00 | | | 23 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583 979.00 | 583 979.00 | | 583 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 196 621.00 | 1 667 497.00 | 529 124.00 | 2 196 621.00 |
