| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 46 747.00 | | 46 747.00 | 46 747.00 |
BJ TOTAL (I) | 193 088.00 | | 193 088.00 | 193 088.00 |
BZ Other receivables | 10 798.00 | | 10 798.00 | 10 798.00 |
CF Cash and cash equivalents | 19.00 | | 19.00 | 19.00 |
CJ TOTAL (II) | 10 817.00 | | 10 817.00 | 10 817.00 |
CO Grand total (0 to V) | 203 905.00 | | 203 905.00 | 203 905.00 |
CP Shares due in less than one year | 939.00 | | | 939.00 |
CU Other investments | 146 340.00 | | 146 340.00 | 146 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 31 099.00 | | | 31 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 178.00 | | | -4 178.00 |
DK Regulated provisions | 3 908.00 | | | 3 908.00 |
DL TOTAL (I) | 52 829.00 | | | 52 829.00 |
DU Loans and Debts from Credit Institutions (3) | 36 882.00 | | | 36 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 388.00 | | | 111 388.00 |
DX Trade payables and related accounts | 2 720.00 | | | 2 720.00 |
DY Tax and social security liabilities | 85.00 | | | 85.00 |
EC TOTAL (IV) | 151 075.00 | | | 151 075.00 |
EE Grand total (I to V) | 203 905.00 | | | 203 905.00 |
EG Accrued income and payables due within one year | 14 513.00 | | | 14 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 028.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GF Total Operating Expenses (II) | | | 3 161.00 | |
GG - OPERATING RESULT (I - II) | | | -3 161.00 | |
GL Other interest and similar income | | | 939.00 | |
GP Total financial income (V) | | | 939.00 | |
GR Interest and similar expenses | | | 979.00 | |
GU Total financial expenses (VI) | | | 979.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 977.00 | | | 977.00 |
HH Total exceptional expenses (VIII) | 977.00 | | | 977.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -977.00 | | | -977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 939.00 | | | 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 118.00 | | | 5 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 178.00 | | | -4 178.00 |
| |
| 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 | 200 803.00 | | | 200 803.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 715.00 | 193 088.00 | |
I4 DECREASES Grand Total | | 7 715.00 | 193 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 803.00 | | | 200 803.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 931.00 | 978.00 | | 2 931.00 |
UJ - Exceptional | | | 978.00 | |
| |
| 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 | 2 721.00 | | | 2 721.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 388.00 | | 111 388.00 | 111 388.00 |
UL Receivables related to investments | 46 748.00 | 940.00 | 45 808.00 | 46 748.00 |
VH Loans with a maturity of more than one year at origin | 36 882.00 | 11 708.00 | 25 174.00 | 36 882.00 |
VK Loans repaid during the year | 11 394.00 | | | 11 394.00 |
VP Miscellaneous | 10 798.00 | 10 798.00 | | 10 798.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 546.00 | 11 738.00 | 45 808.00 | 57 546.00 |
