| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 405 076.00 | | 9 405 076.00 | 9 405 076.00 |
BF Loans | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | 12 031 330.00 | | 12 031 330.00 | 12 031 330.00 |
CF Cash and cash equivalents | 15 168.00 | | 15 168.00 | 15 168.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 15 168.00 | | 15 168.00 | 15 168.00 |
CO Grand total (0 to V) | 12 046 498.00 | | 12 046 498.00 | 12 046 498.00 |
CU Other investments | 2 626 255.00 | | 2 626 255.00 | 2 626 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 059 727.00 | 11 059 727.00 | | 11 059 727.00 |
DD Legal reserve (1) | 11 901.00 | 11 901.00 | | 11 901.00 |
DH Retained earnings | -30 816.00 | -21 656.00 | | -30 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 039.00 | -9 160.00 | | -11 039.00 |
DL TOTAL (I) | 11 029 773.00 | 11 040 812.00 | | 11 029 773.00 |
DU Loans and Debts from Credit Institutions (3) | | 17.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 009 033.00 | 1 003 183.00 | | 1 009 033.00 |
DX Trade payables and related accounts | 6 692.00 | 11 015.00 | | 6 692.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 1 016 725.00 | 1 015 215.00 | | 1 016 725.00 |
EE Grand total (I to V) | 12 046 498.00 | 12 056 027.00 | | 12 046 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FW Other purchases and external expenses | | | 19 666.00 | |
FX Taxes, duties, and similar payments | | | 3 685.00 | |
GF Total Operating Expenses (II) | | | 23 351.00 | |
GG - OPERATING RESULT (I - II) | | | -23 350.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 60 435.00 | |
GP Total financial income (V) | | | 60 435.00 | |
GR Interest and similar expenses | | | 48 147.00 | |
GU Total financial expenses (VI) | | | 48 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 24.00 | 24.00 | | 24.00 |
HD Total exceptional income (VII) | 24.00 | | | 24.00 |
HE Exceptional expenses on management operations | | 3.00 | | |
HH Total exceptional expenses (VIII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24.00 | -3.00 | | 24.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 460.00 | 61 131.00 | | 60 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 498.00 | 70 291.00 | | 71 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 039.00 | -9 160.00 | | -11 039.00 |
| |
| 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 | 12 040 752.00 | 9 414 498.00 | | 12 040 752.00 |
I3 DECREASES Total Financial Fixed Assets | 9 414 498.00 | 9 422.00 | 12 031 330.00 | 9 414 498.00 |
I4 DECREASES Grand Total | 9 414 498.00 | 9 422.00 | 12 031 330.00 | 9 414 498.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 040 753.00 | 9 414 498.00 | | 12 040 753.00 |
| |
| 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 | 6 692.00 | 6 692.00 | | 6 692.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UL Receivables related to investments | 9 405 076.00 | | 9 405 076.00 | 9 405 076.00 |
VI Group and Associates | 1 009 033.00 | 1 009 033.00 | | 1 009 033.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 405 076.00 | | 9 405 076.00 | 9 405 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 016 725.00 | 1 016 725.00 | | 1 016 725.00 |
