| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 013 163.00 | | 1 013 163.00 | 1 013 163.00 |
BJ TOTAL (I) | 3 038 063.00 | | 3 038 063.00 | 3 038 063.00 |
CF Cash and cash equivalents | 30 082.00 | | 30 082.00 | 30 082.00 |
CJ TOTAL (II) | 30 082.00 | | 30 082.00 | 30 082.00 |
CO Grand total (0 to V) | 3 068 145.00 | | 3 068 145.00 | 3 068 145.00 |
CP Shares due in less than one year | 1 013 163.00 | | | 1 013 163.00 |
CU Other investments | 2 024 900.00 | | 2 024 900.00 | 2 024 900.00 |
| |
| 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 |
DH Retained earnings | -154 741.00 | -75 875.00 | | -154 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 747.00 | -78 866.00 | | -65 747.00 |
DK Regulated provisions | 69 302.00 | 46 223.00 | | 69 302.00 |
DL TOTAL (I) | -101 186.00 | -58 518.00 | | -101 186.00 |
DU Loans and Debts from Credit Institutions (3) | 88.00 | 51.00 | | 88.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 290 477.00 | 2 503 626.00 | | 2 290 477.00 |
DX Trade payables and related accounts | 15 538.00 | 11 249.00 | | 15 538.00 |
DY Tax and social security liabilities | 150.00 | | | 150.00 |
EA Other liabilities | 863 079.00 | 428 862.00 | | 863 079.00 |
EC TOTAL (IV) | 3 169 331.00 | 2 943 788.00 | | 3 169 331.00 |
EE Grand total (I to V) | 3 068 145.00 | 2 885 270.00 | | 3 068 145.00 |
EG Accrued income and payables due within one year | 3 169 331.00 | 2 943 788.00 | | 3 169 331.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 88.00 | 51.00 | | 88.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 117.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 8 260.00 | |
GG - OPERATING RESULT (I - II) | | | -8 260.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 511.00 | |
GP Total financial income (V) | | | 15 511.00 | |
GR Interest and similar expenses | | | 49 912.00 | |
GU Total financial expenses (VI) | | | 49 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HG Exceptional depreciation and provisions | 23 079.00 | 23 079.00 | | 23 079.00 |
HH Total exceptional expenses (VIII) | 23 086.00 | 23 079.00 | | 23 086.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 086.00 | -23 079.00 | | -23 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 511.00 | 14 343.00 | | 15 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 258.00 | 93 208.00 | | 81 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 747.00 | -78 866.00 | | -65 747.00 |
| |
| 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 | 2 880 006.00 | | 158 057.00 | 2 880 006.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 038 063.00 | |
I4 DECREASES Grand Total | | | 3 038 063.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 880 006.00 | | 158 057.00 | 2 880 006.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 46 223.00 | 23 079.00 | | 46 223.00 |
7C Grand total | 46 223.00 | 23 079.00 | | 46 223.00 |
UJ - Exceptional | | 23 079.00 | | |
| |
| 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 | 272 846.00 | 272 846.00 | | 272 846.00 |
8B Suppliers and Related Accounts | 15 538.00 | 15 538.00 | | 15 538.00 |
8K Other liabilities (including liabilities related to repo transactions) | 863 079.00 | 863 079.00 | | 863 079.00 |
UL Receivables related to investments | 1 013 163.00 | 1 013 163.00 | | 1 013 163.00 |
VG Loans with a maturity of up to one year at origin | 88.00 | 88.00 | | 88.00 |
VI Group and Associates | 2 017 631.00 | 2 017 631.00 | | 2 017 631.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 013 163.00 | 1 013 163.00 | | 1 013 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 169 331.00 | 3 169 331.00 | | 3 169 331.00 |
