| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 230 943.00 | | 230 943.00 | 230 943.00 |
BJ TOTAL (I) | 230 943.00 | | 230 943.00 | 230 943.00 |
CF Cash and cash equivalents | 219.00 | | 219.00 | 219.00 |
CJ TOTAL (II) | 219.00 | | 219.00 | 219.00 |
CO Grand total (0 to V) | 231 161.00 | | 231 161.00 | 231 161.00 |
CP Shares due in less than one year | 230 943.00 | | | 230 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -12 119.00 | -10 183.00 | | -12 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 513.00 | -1 936.00 | | 1 513.00 |
DK Regulated provisions | 44 524.00 | 44 524.00 | | 44 524.00 |
DL TOTAL (I) | 35 018.00 | 33 505.00 | | 35 018.00 |
DV Miscellaneous Loans and Financial Debts (4) | 195 640.00 | 195 190.00 | | 195 640.00 |
DX Trade payables and related accounts | 504.00 | 504.00 | | 504.00 |
DY Tax and social security liabilities | | 120.00 | | |
EC TOTAL (IV) | 196 144.00 | 195 814.00 | | 196 144.00 |
EE Grand total (I to V) | 231 161.00 | 229 319.00 | | 231 161.00 |
EG Accrued income and payables due within one year | 196 144.00 | 195 814.00 | | 196 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 120.00 | |
FR Total operating income (I) | | | 120.00 | |
FW Other purchases and external expenses | | | 1 075.00 | |
GF Total Operating Expenses (II) | | | 1 075.00 | |
GG - OPERATING RESULT (I - II) | | | -955.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 467.00 | |
GP Total financial income (V) | | | 2 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 3 806.00 | | |
HH Total exceptional expenses (VIII) | | 3 806.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 806.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 587.00 | 2 631.00 | | 2 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 075.00 | 4 567.00 | | 1 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 513.00 | -1 936.00 | | 1 513.00 |
| |
| 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 | 228 027.00 | | 2 915.00 | 228 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 230 943.00 | |
I4 DECREASES Grand Total | | | 230 943.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 027.00 | | 2 915.00 | 228 027.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 44 524.00 | | | 44 524.00 |
7C Grand total | 44 524.00 | | | 44 524.00 |
| |
| 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 | 504.00 | 504.00 | | 504.00 |
UL Receivables related to investments | 230 943.00 | 230 943.00 | | 230 943.00 |
VI Group and Associates | 195 640.00 | 195 640.00 | | 195 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 943.00 | 230 943.00 | | 230 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 144.00 | 196 144.00 | | 196 144.00 |
