| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 849 117.00 | | 849 117.00 | 849 117.00 |
BD Other fixed assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 851 646.00 | | 851 646.00 | 851 646.00 |
BZ Other receivables | 2 267 022.00 | | 2 267 022.00 | 2 267 022.00 |
CF Cash and cash equivalents | 11 803.00 | | 11 803.00 | 11 803.00 |
CJ TOTAL (II) | 2 278 825.00 | | 2 278 825.00 | 2 278 825.00 |
CO Grand total (0 to V) | 3 130 471.00 | | 3 130 471.00 | 3 130 471.00 |
CP Shares due in less than one year | 849 117.00 | | | 849 117.00 |
CU Other investments | 2 374.00 | | 2 374.00 | 2 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 2 847 912.00 | 2 847 912.00 | | 2 847 912.00 |
DH Retained earnings | -475 588.00 | -160 360.00 | | -475 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 585.00 | -315 228.00 | | -41 585.00 |
DL TOTAL (I) | 2 374 740.00 | 2 416 324.00 | | 2 374 740.00 |
DU Loans and Debts from Credit Institutions (3) | 44.00 | 96.00 | | 44.00 |
DV Miscellaneous Loans and Financial Debts (4) | 716 003.00 | 3 689.00 | | 716 003.00 |
DX Trade payables and related accounts | 39 544.00 | 13 731.00 | | 39 544.00 |
DY Tax and social security liabilities | 140.00 | | | 140.00 |
EC TOTAL (IV) | 755 731.00 | 17 516.00 | | 755 731.00 |
EE Grand total (I to V) | 3 130 471.00 | 2 433 840.00 | | 3 130 471.00 |
EG Accrued income and payables due within one year | 755 731.00 | 17 516.00 | | 755 731.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 44.00 | 96.00 | | 44.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 69 351.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
GF Total Operating Expenses (II) | | | 69 491.00 | |
GG - OPERATING RESULT (I - II) | | | -69 491.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 27 904.00 | |
GP Total financial income (V) | | | 27 907.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 907.00 | 40 623.00 | | 27 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 491.00 | 355 851.00 | | 69 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 585.00 | -315 228.00 | | -41 585.00 |
| |
| 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 | 1 148 841.00 | | 330 490.00 | 1 148 841.00 |
I3 DECREASES Total Financial Fixed Assets | | 627 685.00 | 851 646.00 | |
I4 DECREASES Grand Total | | 627 685.00 | 851 646.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 148 841.00 | | 330 490.00 | 1 148 841.00 |
| |
| 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 | 564 315.00 | 564 315.00 | | 564 315.00 |
8B Suppliers and Related Accounts | 39 544.00 | 39 544.00 | | 39 544.00 |
UL Receivables related to investments | 849 117.00 | 849 117.00 | | 849 117.00 |
VG Loans with a maturity of up to one year at origin | 44.00 | 44.00 | | 44.00 |
VI Group and Associates | 151 689.00 | 151 689.00 | | 151 689.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 267 022.00 | 2 267 022.00 | | 2 267 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 116 139.00 | 3 116 139.00 | | 3 116 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 755 731.00 | 755 731.00 | | 755 731.00 |
