| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 700 000.00 | | 1 700 000.00 | 1 700 000.00 |
BJ TOTAL (I) | 21 479 582.00 | 1 034 957.00 | 20 444 625.00 | 21 479 582.00 |
BX Customers and related accounts | 4 779.00 | | 4 779.00 | 4 779.00 |
CJ TOTAL (II) | 4 779.00 | | 4 779.00 | 4 779.00 |
CO Grand total (0 to V) | 21 484 361.00 | 1 034 957.00 | 20 449 404.00 | 21 484 361.00 |
CU Other investments | 19 779 582.00 | 1 034 957.00 | 18 744 625.00 | 19 779 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 747 000.00 | 10 747 000.00 | | 10 747 000.00 |
DD Legal reserve (1) | 259 332.00 | 259 332.00 | | 259 332.00 |
DG Other reserves | 608 680.00 | 608 680.00 | | 608 680.00 |
DH Retained earnings | 712 357.00 | 802 496.00 | | 712 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -875 015.00 | -90 139.00 | | -875 015.00 |
DL TOTAL (I) | 11 452 354.00 | 12 327 369.00 | | 11 452 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 960 548.00 | 8 489 080.00 | | 8 960 548.00 |
DX Trade payables and related accounts | 36 503.00 | 34 687.00 | | 36 503.00 |
EC TOTAL (IV) | 8 997 050.00 | 8 523 767.00 | | 8 997 050.00 |
EE Grand total (I to V) | 20 449 404.00 | 20 851 136.00 | | 20 449 404.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 393.00 | |
GF Total Operating Expenses (II) | | | 3 393.00 | |
GG - OPERATING RESULT (I - II) | | | -3 393.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 16 596.00 | |
GP Total financial income (V) | | | 16 596.00 | |
GQ Financial allocations to depreciation and provisions | | | 756 511.00 | |
GR Interest and similar expenses | | | 131 707.00 | |
GU Total financial expenses (VI) | | | 888 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -871 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -875 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 596.00 | 305 063.00 | | 16 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 891 611.00 | 395 203.00 | | 891 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -875 015.00 | -90 139.00 | | -875 015.00 |
| |
| 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 | 21 129 582.00 | | 350 000.00 | 21 129 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 479 582.00 | |
I4 DECREASES Grand Total | | | 21 479 582.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 129 581.00 | | 350 000.00 | 21 129 581.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 278 446.00 | 756 511.00 | | 278 446.00 |
7C Grand total | 278 446.00 | 756 511.00 | | 278 446.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 756 511.00 | | |
| |
| 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 | 36 503.00 | 36 503.00 | | 36 503.00 |
UL Receivables related to investments | 1 700 000.00 | | 1 700 000.00 | 1 700 000.00 |
UX Other trade receivables | 4 779.00 | 4 779.00 | | 4 779.00 |
VI Group and Associates | 8 960 548.00 | 8 960 548.00 | | 8 960 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 704 779.00 | 4 779.00 | 1 700 000.00 | 1 704 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 997 050.00 | 8 997 050.00 | | 8 997 050.00 |
