| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | | |
AF Concessions, Patents and Similar Rights | 225.00 | 225.00 | | 225.00 |
BJ TOTAL (I) | 2 321 980.00 | 225.00 | 2 321 755.00 | 2 321 980.00 |
BX Customers and related accounts | 3 588.00 | | 3 588.00 | 3 588.00 |
BZ Other receivables | 1 407 862.00 | | 1 407 862.00 | 1 407 862.00 |
CF Cash and cash equivalents | 211 934.00 | | 211 934.00 | 211 934.00 |
CJ TOTAL (II) | 1 623 383.00 | | 1 623 383.00 | 1 623 383.00 |
CO Grand total (0 to V) | 3 945 364.00 | 225.00 | 3 945 139.00 | 3 945 364.00 |
CU Other investments | 2 321 755.00 | | 2 321 755.00 | 2 321 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | 720 000.00 | | 720 000.00 |
DD Legal reserve (1) | 657.00 | 657.00 | | 657.00 |
DG Other reserves | | 12 484.00 | | |
DH Retained earnings | -251 093.00 | -220 425.00 | | -251 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 182.00 | -43 152.00 | | -56 182.00 |
DK Regulated provisions | 70 917.00 | 58 715.00 | | 70 917.00 |
DL TOTAL (I) | 484 299.00 | 528 280.00 | | 484 299.00 |
DU Loans and Debts from Credit Institutions (3) | 814 479.00 | 1 005 836.00 | | 814 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 622 238.00 | 1 952 852.00 | | 2 622 238.00 |
DX Trade payables and related accounts | 16 783.00 | 19 541.00 | | 16 783.00 |
DY Tax and social security liabilities | 265.00 | 598.00 | | 265.00 |
EA Other liabilities | 7 074.00 | 5 974.00 | | 7 074.00 |
EC TOTAL (IV) | 3 460 839.00 | 2 984 801.00 | | 3 460 839.00 |
EE Grand total (I to V) | 3 945 139.00 | 3 513 081.00 | | 3 945 139.00 |
EG Accrued income and payables due within one year | 2 857 381.00 | 2 189 922.00 | | 2 857 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 45.00 | |
FW Other purchases and external expenses | | | 7 535.00 | |
FX Taxes, duties, and similar payments | | | 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 381.00 | |
GF Total Operating Expenses (II) | | | 8 040.00 | |
GG - OPERATING RESULT (I - II) | | | -7 995.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 18 620.00 | |
GP Total financial income (V) | | | 18 620.00 | |
GR Interest and similar expenses | | | 54 606.00 | |
GU Total financial expenses (VI) | | | 54 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 985.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 714.00 | | |
HB Exceptional income from capital transactions | | 2 990.00 | | |
HD Total exceptional income (VII) | | 3 704.00 | | |
HE Exceptional expenses on management operations | | 5 500.00 | | |
HF Exceptional expenses on capital transactions | | 2 990.00 | | |
HG Exceptional depreciation and provisions | 12 202.00 | 14 183.00 | | 12 202.00 |
HH Total exceptional expenses (VIII) | 12 202.00 | 22 673.00 | | 12 202.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 202.00 | -18 969.00 | | -12 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 666.00 | 37 014.00 | | 18 666.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 848.00 | 80 165.00 | | 74 848.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 182.00 | -43 152.00 | | -56 182.00 |
| |
| 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 | 2 324 332.00 | | -836.00 | 2 324 332.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 352.00 | | -836.00 | 2 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 321 755.00 | |
I4 DECREASES Grand Total | | 1 516.00 | 2 321 980.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 516.00 | | |
IO DECREASES Total including other intangible assets | | | 225.00 | |
KD ACQUISITIONS Total including other intangible assets | 225.00 | | | 225.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 321 755.00 | | | 2 321 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 195.00 | -455.00 | 1 516.00 | 2 195.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 970.00 | -455.00 | 1 516.00 | 1 970.00 |
PE DEPRECIATION Total including other intangible assets | 225.00 | | | 225.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 58 715.00 | 12 202.00 | | 58 715.00 |
7C Grand total | 58 715.00 | 12 202.00 | | 58 715.00 |
UJ - Exceptional | | 12 202.00 | | |
| |
| 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 | 16 783.00 | 16 783.00 | | 16 783.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 074.00 | 7 074.00 | | 7 074.00 |
UX Other trade receivables | 3 588.00 | 3 588.00 | | 3 588.00 |
VB VAT | 5 605.00 | 5 605.00 | | 5 605.00 |
VC Group and associates | 1 398 362.00 | 1 398 362.00 | | 1 398 362.00 |
VH Loans with a maturity of more than one year at origin | 814 479.00 | 211 021.00 | 603 458.00 | 814 479.00 |
VI Group and Associates | 2 622 238.00 | 2 622 238.00 | | 2 622 238.00 |
VK Loans repaid during the year | 186 752.00 | | | 186 752.00 |
VM Income taxes | 807.00 | 807.00 | | 807.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 087.00 | 3 087.00 | | 3 087.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 411 450.00 | 1 411 450.00 | | 1 411 450.00 |
VW VAT | 265.00 | 265.00 | | 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 460 839.00 | 2 857 381.00 | 603 458.00 | 3 460 839.00 |
