| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 000.00 | | 150 000.00 | 150 000.00 |
BD Other fixed assets | 800 000.00 | | 800 000.00 | 800 000.00 |
BJ TOTAL (I) | 10 550 731.00 | | 10 550 731.00 | 10 550 731.00 |
BZ Other receivables | 968.00 | | 968.00 | 968.00 |
CD Marketable securities | 255 197.00 | 6 682.00 | 248 515.00 | 255 197.00 |
CF Cash and cash equivalents | 596 145.00 | | 596 145.00 | 596 145.00 |
CJ TOTAL (II) | 852 310.00 | 6 682.00 | 845 628.00 | 852 310.00 |
CO Grand total (0 to V) | 11 403 041.00 | 6 682.00 | 11 396 359.00 | 11 403 041.00 |
CU Other investments | 9 600 731.00 | | 9 600 731.00 | 9 600 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 585 255.00 | | | 9 585 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 006.00 | | | -5 006.00 |
DK Regulated provisions | 45.00 | | | 45.00 |
DL TOTAL (I) | 9 580 295.00 | | | 9 580 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75.00 | | | 75.00 |
DX Trade payables and related accounts | 16 200.00 | | | 16 200.00 |
DZ Fixed asset liabilities and related accounts | 766 000.00 | | | 766 000.00 |
EA Other liabilities | 1 033 789.00 | | | 1 033 789.00 |
EC TOTAL (IV) | 1 816 064.00 | | | 1 816 064.00 |
EE Grand total (I to V) | 11 396 359.00 | | | 11 396 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 049.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 6 125.00 | |
GG - OPERATING RESULT (I - II) | | | -6 125.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 968.00 | |
GL Other interest and similar income | | | 1 339.00 | |
GN Positive exchange differences | | | 5 540.00 | |
GP Total financial income (V) | | | 7 846.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 682.00 | |
GU Total financial expenses (VI) | | | 6 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 846.00 | | | 7 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 852.00 | | | 12 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 006.00 | | | -5 006.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 45.00 | | |
6X Other provisions for depreciation | | 6 682.00 | | |
7B Total provisions for depreciation | | 6 682.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 75.00 | 75.00 | | 75.00 |
8B Suppliers and Related Accounts | 16 200.00 | 16 200.00 | | 16 200.00 |
8J Fixed Asset Liabilities and Related Accounts | 766 000.00 | 766 000.00 | | 766 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 033 789.00 | 1 033 789.00 | | 1 033 789.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 968.00 | 968.00 | 150 000.00 | 150 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 816 064.00 | 1 816 064.00 | | 1 816 064.00 |
