| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 500.00 | | 4 500.00 | 4 500.00 |
AR Technical installations, industrial equipment and tools | 3 824.00 | 3 824.00 | | 3 824.00 |
AT Other tangible assets | 16 508.00 | 16 508.00 | | 16 508.00 |
BH Other financial assets | 231.00 | | 231.00 | 231.00 |
BJ TOTAL (I) | 2 224 063.00 | 20 332.00 | 2 203 731.00 | 2 224 063.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CJ TOTAL (II) | 240.00 | | 240.00 | 240.00 |
CO Grand total (0 to V) | 2 224 303.00 | 20 332.00 | 2 203 971.00 | 2 224 303.00 |
CP Shares due in less than one year | 231.00 | | | 231.00 |
CU Other investments | 2 199 000.00 | | 2 199 000.00 | 2 199 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DB Share, merger, contribution premiums, etc. | 1 165 201.00 | 1 165 201.00 | | 1 165 201.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 236 781.00 | 236 781.00 | | 236 781.00 |
DH Retained earnings | -882 390.00 | -788 458.00 | | -882 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -545.00 | -93 932.00 | | -545.00 |
DL TOTAL (I) | 527 847.00 | 528 392.00 | | 527 847.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 598 206.00 | 1 597 142.00 | | 1 598 206.00 |
DY Tax and social security liabilities | 145.00 | 144.00 | | 145.00 |
EA Other liabilities | 77 774.00 | 78 234.00 | | 77 774.00 |
EC TOTAL (IV) | 1 676 124.00 | 1 675 519.00 | | 1 676 124.00 |
EE Grand total (I to V) | 2 203 971.00 | 2 203 911.00 | | 2 203 971.00 |
EG Accrued income and payables due within one year | 1 675 519.00 | 2 143 878.00 | | 1 675 519.00 |
EI Including equity loans | 1 598 206.00 | | | 1 598 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 400.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 545.00 | |
GG - OPERATING RESULT (I - II) | | | -545.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 92 487.00 | | |
HH Total exceptional expenses (VIII) | | 92 487.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -92 487.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 545.00 | 93 932.00 | | 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -545.00 | -93 932.00 | | -545.00 |
| |
| 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 | 2 224 063.00 | | | 2 224 063.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 199 231.00 | |
I4 DECREASES Grand Total | | | 2 224 063.00 | |
IO DECREASES Total including other intangible assets | | | 4 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 332.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 500.00 | | | 4 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 332.00 | | | 20 332.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 199 231.00 | | | 2 199 231.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 332.00 | | | 20 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 332.00 | | | 20 332.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 77 774.00 | 77 774.00 | | 77 774.00 |
UT Other financial assets | 231.00 | 231.00 | | 231.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VI Group and Associates | 1 598 206.00 | 1 598 206.00 | | 1 598 206.00 |
VQ Other Taxes, Duties, and Similar Debts | 145.00 | 145.00 | | 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 471.00 | 471.00 | | 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 676 124.00 | 1 676 124.00 | | 1 676 124.00 |
