| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 118.00 | 996.00 | 122.00 | 1 118.00 |
BB Receivables related to investments | 300 769.00 | 240 614.00 | 60 155.00 | 300 769.00 |
BJ TOTAL (I) | 1 565 126.00 | 241 610.00 | 1 323 516.00 | 1 565 126.00 |
BZ Other receivables | 10 131.00 | | 10 131.00 | 10 131.00 |
CF Cash and cash equivalents | 162 731.00 | | 162 731.00 | 162 731.00 |
CJ TOTAL (II) | 172 862.00 | | 172 862.00 | 172 862.00 |
CO Grand total (0 to V) | 1 737 988.00 | 241 610.00 | 1 496 378.00 | 1 737 988.00 |
CU Other investments | 1 263 239.00 | | 1 263 239.00 | 1 263 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 267 850.00 | | | 267 850.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -273 788.00 | | | -273 788.00 |
DK Regulated provisions | 20 693.00 | | | 20 693.00 |
DL TOTAL (I) | 215 518.00 | | | 215 518.00 |
DU Loans and Debts from Credit Institutions (3) | 910 000.00 | | | 910 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 368 640.00 | | | 368 640.00 |
DX Trade payables and related accounts | 2 220.00 | | | 2 220.00 |
EC TOTAL (IV) | 1 280 860.00 | | | 1 280 860.00 |
EE Grand total (I to V) | 1 496 378.00 | | | 1 496 378.00 |
EG Accrued income and payables due within one year | 1 280 860.00 | | | 1 280 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 887.00 | |
FY Salaries and Wages | | | 1 474.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 373.00 | |
GF Total Operating Expenses (II) | | | 6 733.00 | |
GG - OPERATING RESULT (I - II) | | | -6 733.00 | |
GL Other interest and similar income | | | 486.00 | |
GP Total financial income (V) | | | 486.00 | |
GQ Financial allocations to depreciation and provisions | | | 240 614.00 | |
GR Interest and similar expenses | | | 6 233.00 | |
GU Total financial expenses (VI) | | | 246 847.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -246 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -253 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 20 693.00 | | | 20 693.00 |
HH Total exceptional expenses (VIII) | 20 693.00 | | | 20 693.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 693.00 | | | -20 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 486.00 | | | 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 274 274.00 | | | 274 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -273 788.00 | | | -273 788.00 |
| |
| 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 | 352 678.00 | | 1 262 763.00 | 352 678.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 315.00 | 1 564 008.00 | |
I4 DECREASES Grand Total | | 50 315.00 | 1 565 126.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 118.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 118.00 | | | 1 118.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 351 560.00 | | 1 262 763.00 | 351 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 623.00 | 373.00 | | 623.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 623.00 | 373.00 | | 623.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 20 693.00 | | |
7B Total provisions for depreciation | | 240 614.00 | | |
7C Grand total | | 261 307.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 240 614.00 | | |
UJ - Exceptional | | 20 693.00 | | |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
UL Receivables related to investments | 300 769.00 | | 300 769.00 | 300 769.00 |
VH Loans with a maturity of more than one year at origin | 910 000.00 | 125 583.00 | 516 943.00 | 910 000.00 |
VI Group and Associates | 368 640.00 | 368 640.00 | | 368 640.00 |
VJ Loans taken out during the year | 910 000.00 | | | 910 000.00 |
VM Income taxes | 10 131.00 | 10 131.00 | | 10 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 900.00 | 10 131.00 | 300 769.00 | 310 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 280 860.00 | 496 443.00 | 516 943.00 | 1 280 860.00 |
