| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 806.00 | 25 806.00 | | 25 806.00 |
BB Receivables related to investments | 477 430.00 | | 477 430.00 | 477 430.00 |
BJ TOTAL (I) | 2 219 236.00 | 25 806.00 | 2 193 430.00 | 2 219 236.00 |
BX Customers and related accounts | 8 597.00 | | 8 597.00 | 8 597.00 |
BZ Other receivables | 18 709.00 | | 18 709.00 | 18 709.00 |
CF Cash and cash equivalents | 55 747.00 | | 55 747.00 | 55 747.00 |
CJ TOTAL (II) | 83 052.00 | | 83 052.00 | 83 052.00 |
CO Grand total (0 to V) | 2 302 288.00 | 25 806.00 | 2 276 482.00 | 2 302 288.00 |
CP Shares due in less than one year | 477 430.00 | | | 477 430.00 |
CU Other investments | 1 716 000.00 | | 1 716 000.00 | 1 716 000.00 |
| |
| 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 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 149 759.00 | 167 232.00 | | 149 759.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 692.00 | -17 473.00 | | -18 692.00 |
DL TOTAL (I) | 186 067.00 | 204 759.00 | | 186 067.00 |
DU Loans and Debts from Credit Institutions (3) | 528 954.00 | 657 332.00 | | 528 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 560 180.00 | 1 539 289.00 | | 1 560 180.00 |
DX Trade payables and related accounts | 1 281.00 | | | 1 281.00 |
EC TOTAL (IV) | 2 090 415.00 | 2 196 621.00 | | 2 090 415.00 |
EE Grand total (I to V) | 2 276 482.00 | 2 401 380.00 | | 2 276 482.00 |
EG Accrued income and payables due within one year | 1 694 349.00 | 1 667 497.00 | | 1 694 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 1.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 648.00 | |
FX Taxes, duties, and similar payments | | | 224.00 | |
GF Total Operating Expenses (II) | | | 2 872.00 | |
GG - OPERATING RESULT (I - II) | | | -2 872.00 | |
GL Other interest and similar income | | | 9 661.00 | |
GP Total financial income (V) | | | 9 661.00 | |
GR Interest and similar expenses | | | 25 481.00 | |
GU Total financial expenses (VI) | | | 25 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 43.00 | | |
HH Total exceptional expenses (VIII) | | 43.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -43.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 661.00 | 18 634.00 | | 9 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 353.00 | 36 106.00 | | 28 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 692.00 | -17 473.00 | | -18 692.00 |
| |
| 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 | 2 293 814.00 | | -74 578.00 | 2 293 814.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 25 806.00 | | | 25 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 193 430.00 | |
I4 DECREASES Grand Total | | | 2 219 236.00 | |
IN DECREASES Start-up, development, or research expenses | | | 25 806.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 268 008.00 | | -74 578.00 | 2 268 008.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 806.00 | | | 25 806.00 |
CY DEPRECIATION Start-up, development, or research expenses | 25 806.00 | | | 25 806.00 |
| |
| 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 | 1 281.00 | 1 281.00 | | 1 281.00 |
UL Receivables related to investments | 477 430.00 | 477 430.00 | | 477 430.00 |
UX Other trade receivables | 8 597.00 | 8 597.00 | | 8 597.00 |
VG Loans with a maturity of up to one year at origin | 681.00 | 681.00 | | 681.00 |
VH Loans with a maturity of more than one year at origin | 528 273.00 | 132 207.00 | 396 066.00 | 528 273.00 |
VI Group and Associates | 1 560 180.00 | 1 560 180.00 | | 1 560 180.00 |
VK Loans repaid during the year | 128 082.00 | | | 128 082.00 |
VM Income taxes | 16 198.00 | 16 198.00 | | 16 198.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 511.00 | 2 511.00 | | 2 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 504 736.00 | 504 736.00 | | 504 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 090 415.00 | 1 694 349.00 | 396 066.00 | 2 090 415.00 |
