| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 837 731.00 | 784 071.00 | 1 053 660.00 | 1 837 731.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 2 557 883.00 | 1 504 072.00 | 1 053 811.00 | 2 557 883.00 |
BZ Other receivables | 373 842.00 | | 373 842.00 | 373 842.00 |
CF Cash and cash equivalents | 13 350.00 | | 13 350.00 | 13 350.00 |
CJ TOTAL (II) | 387 192.00 | | 387 192.00 | 387 192.00 |
CO Grand total (0 to V) | 2 945 075.00 | 1 504 072.00 | 1 441 003.00 | 2 945 075.00 |
CP Shares due in less than one year | 1 638 391.00 | | | 1 638 391.00 |
CU Other investments | 720 002.00 | 720 001.00 | 1.00 | 720 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 002.00 | 72 002.00 | | 72 002.00 |
DB Share, merger, contribution premiums, etc. | 648 000.00 | 648 000.00 | | 648 000.00 |
DH Retained earnings | -1 274 386.00 | -858 371.00 | | -1 274 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -377 974.00 | -416 015.00 | | -377 974.00 |
DL TOTAL (I) | -932 357.00 | -554 384.00 | | -932 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 362 993.00 | 2 112 329.00 | | 2 362 993.00 |
DX Trade payables and related accounts | 10 368.00 | 17 805.00 | | 10 368.00 |
EC TOTAL (IV) | 2 373 360.00 | 2 130 134.00 | | 2 373 360.00 |
EE Grand total (I to V) | 1 441 003.00 | 1 575 751.00 | | 1 441 003.00 |
EG Accrued income and payables due within one year | 619 969.00 | 2 130 134.00 | | 619 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 29 541.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 617.00 | |
GG - OPERATING RESULT (I - II) | | | -29 615.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 177 716.00 | |
GL Other interest and similar income | | | 199 338.00 | |
GP Total financial income (V) | | | 199 338.00 | |
GQ Financial allocations to depreciation and provisions | | | 340 758.00 | |
GR Interest and similar expenses | | | 206 939.00 | |
GU Total financial expenses (VI) | | | 547 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -348 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -377 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 199 340.00 | 177 716.00 | | 199 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 577 314.00 | 593 731.00 | | 577 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -377 974.00 | -416 015.00 | | -377 974.00 |
| |
| 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 | 2 358 543.00 | | 199 340.00 | 2 358 543.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 557 883.00 | |
I4 DECREASES Grand Total | | | 2 557 883.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 358 543.00 | | 199 340.00 | 2 358 543.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 163 314.00 | 340 758.00 | | 1 163 314.00 |
7C Grand total | 1 163 314.00 | 340 758.00 | | 1 163 314.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 340 758.00 | | |
| |
| 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 | 1 965 071.00 | 211 680.00 | 1 753 391.00 | 1 965 071.00 |
8B Suppliers and Related Accounts | 10 368.00 | 10 366.00 | | 10 368.00 |
8K Other liabilities (including liabilities related to repo transactions) | 397 922.00 | 397 922.00 | | 397 922.00 |
UL Receivables related to investments | 1 837 731.00 | | 1 837 731.00 | 1 837 731.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
VP Miscellaneous | 373 842.00 | 373 842.00 | | 373 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 211 723.00 | 373 842.00 | 1 837 881.00 | 2 211 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 373 360.00 | 619 969.00 | 1 753 391.00 | 2 373 360.00 |
