| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 11 946 441.00 | | 11 946 441.00 | 11 946 441.00 |
CF Cash and cash equivalents | 98 945.00 | | 98 945.00 | 98 945.00 |
CJ TOTAL (II) | 98 945.00 | | 98 945.00 | 98 945.00 |
CO Grand total (0 to V) | 12 045 386.00 | | 12 045 386.00 | 12 045 386.00 |
CU Other investments | 11 945 441.00 | | 11 945 441.00 | 11 945 441.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 483.00 | | | -42 483.00 |
DK Regulated provisions | 1 875.00 | | | 1 875.00 |
DL TOTAL (I) | 59 391.00 | | | 59 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 177 145.00 | | | 11 177 145.00 |
EA Other liabilities | 808 848.00 | | | 808 848.00 |
EC TOTAL (IV) | 11 985 994.00 | | | 11 985 994.00 |
EE Grand total (I to V) | 12 045 386.00 | | | 12 045 386.00 |
EG Accrued income and payables due within one year | 808 848.00 | | | 808 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 54.00 | |
GF Total Operating Expenses (II) | | | 54.00 | |
GG - OPERATING RESULT (I - II) | | | -54.00 | |
GR Interest and similar expenses | | | 40 553.00 | |
GU Total financial expenses (VI) | | | 40 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 875.00 | | | 1 875.00 |
HH Total exceptional expenses (VIII) | 1 875.00 | | | 1 875.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 875.00 | | | -1 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 483.00 | | | 42 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 483.00 | | | -42 483.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 11 946 441.00 | |
I4 DECREASES Grand Total | | | 11 946 441.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 875.00 | | |
7C Grand total | | 1 875.00 | | |
UJ - Exceptional | | 1 875.00 | | |
| |
| 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 | 11 177 145.00 | | | 11 177 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 808 848.00 | 808 848.00 | | 808 848.00 |
UL Receivables related to investments | 1 000.00 | | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | | 1 000.00 | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 985 994.00 | 808 848.00 | | 11 985 994.00 |
