| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 7 389.00 | 7 389.00 | | 7 389.00 |
AT Other tangible assets | 3 085.00 | 2 166.00 | 919.00 | 3 085.00 |
BH Other financial assets | 32.00 | | 32.00 | 32.00 |
BJ TOTAL (I) | 575 907.00 | 200 355.00 | 375 551.00 | 575 907.00 |
BZ Other receivables | 645 795.00 | 501 580.00 | 144 215.00 | 645 795.00 |
CD Marketable securities | 55 324.00 | 29 977.00 | 25 347.00 | 55 324.00 |
CF Cash and cash equivalents | 2 129.00 | | 2 129.00 | 2 129.00 |
CJ TOTAL (II) | 703 249.00 | 531 557.00 | 171 691.00 | 703 249.00 |
CO Grand total (0 to V) | 1 279 157.00 | 731 913.00 | 547 243.00 | 1 279 157.00 |
CP Shares due in less than one year | 32.00 | | | 32.00 |
CU Other investments | 565 400.00 | 190 800.00 | 374 600.00 | 565 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 400.00 | 85 400.00 | | 85 400.00 |
DD Legal reserve (1) | 8 540.00 | 8 540.00 | | 8 540.00 |
DG Other reserves | 734 786.00 | 738 525.00 | | 734 786.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -519 353.00 | -3 738.00 | | -519 353.00 |
DL TOTAL (I) | 309 373.00 | 828 726.00 | | 309 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 143.00 | 53 407.00 | | 60 143.00 |
DX Trade payables and related accounts | 2 033.00 | 1 634.00 | | 2 033.00 |
EA Other liabilities | 175 693.00 | 135 793.00 | | 175 693.00 |
EC TOTAL (IV) | 237 870.00 | 190 836.00 | | 237 870.00 |
EE Grand total (I to V) | 547 243.00 | 1 019 563.00 | | 547 243.00 |
EI Including equity loans | 60 143.00 | | | 60 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 148.00 | |
FR Total operating income (I) | | | 148.00 | |
FW Other purchases and external expenses | | | 12 936.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 281.00 | |
GF Total Operating Expenses (II) | | | 13 217.00 | |
GG - OPERATING RESULT (I - II) | | | -13 069.00 | |
GL Other interest and similar income | | | 487.00 | |
GM Reversals of provisions and transfers of expenses | | | 26 400.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 26 887.00 | |
GQ Financial allocations to depreciation and provisions | | | 531 557.00 | |
GR Interest and similar expenses | | | 300.00 | |
GT Net expenses on sales of marketable securities | | | 1 312.00 | |
GU Total financial expenses (VI) | | | 533 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -506 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -519 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 035.00 | 35 854.00 | | 27 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 546 388.00 | 39 593.00 | | 546 388.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -519 353.00 | -3 738.00 | | -519 353.00 |
| |
| 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 | 576 418.00 | | 1 200.00 | 576 418.00 |
I3 DECREASES Total Financial Fixed Assets | | | 565 433.00 | |
I4 DECREASES Grand Total | | 1 711.00 | 575 908.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 711.00 | 10 475.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 986.00 | | 1 200.00 | 10 986.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 565 433.00 | | | 565 433.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 986.00 | 281.00 | 1 711.00 | 10 986.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 986.00 | 281.00 | 1 711.00 | 10 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 26 400.00 | 531 558.00 | 26 400.00 | 26 400.00 |
7B Total provisions for depreciation | 217 200.00 | 531 558.00 | 26 400.00 | 217 200.00 |
7C Grand total | 217 200.00 | 531 558.00 | 26 400.00 | 217 200.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 531 558.00 | 26 400.00 | |
| |
| 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 | 2 033.00 | 2 033.00 | | 2 033.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 694.00 | 175 694.00 | | 175 694.00 |
UT Other financial assets | 33.00 | 33.00 | | 33.00 |
VC Group and associates | 645 796.00 | 645 796.00 | | 645 796.00 |
VI Group and Associates | 60 143.00 | 60 143.00 | | 60 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 645 829.00 | 645 829.00 | | 645 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 870.00 | 237 870.00 | | 237 870.00 |
