| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 826.00 | 826.00 | | 826.00 |
BF Loans | 3 590 000.00 | | 3 590 000.00 | 3 590 000.00 |
BJ TOTAL (I) | 5 271 014.00 | 826.00 | 5 270 188.00 | 5 271 014.00 |
BZ Other receivables | 8 816.00 | | 8 816.00 | 8 816.00 |
CF Cash and cash equivalents | 36 652.00 | | 36 652.00 | 36 652.00 |
CH Prepaid expenses | 584.00 | | 584.00 | 584.00 |
CJ TOTAL (II) | 46 051.00 | | 46 051.00 | 46 051.00 |
CO Grand total (0 to V) | 5 317 065.00 | 826.00 | 5 316 239.00 | 5 317 065.00 |
CU Other investments | 1 680 188.00 | | 1 680 188.00 | 1 680 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 924.00 | | | 112 924.00 |
DB Share, merger, contribution premiums, etc. | 1 004 254.00 | | | 1 004 254.00 |
DD Legal reserve (1) | 11 293.00 | | | 11 293.00 |
DH Retained earnings | 136 134.00 | | | 136 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 478.00 | | | -31 478.00 |
DL TOTAL (I) | 1 233 127.00 | | | 1 233 127.00 |
DU Loans and Debts from Credit Institutions (3) | 173.00 | | | 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 966 905.00 | | | 3 966 905.00 |
DX Trade payables and related accounts | 7 554.00 | | | 7 554.00 |
EA Other liabilities | 108 481.00 | | | 108 481.00 |
EC TOTAL (IV) | 4 083 112.00 | | | 4 083 112.00 |
EE Grand total (I to V) | 5 316 239.00 | | | 5 316 239.00 |
EG Accrued income and payables due within one year | 4 083 112.00 | | | 4 083 112.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 173.00 | | | 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 8 991.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 068.00 | |
GG - OPERATING RESULT (I - II) | | | -9 066.00 | |
GK Income from other securities and fixed asset receivables | | | 33 960.00 | |
GP Total financial income (V) | | | 33 960.00 | |
GR Interest and similar expenses | | | 56 362.00 | |
GU Total financial expenses (VI) | | | 56 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 962.00 | | | 33 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 440.00 | | | 65 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 478.00 | | | -31 478.00 |
| |
| 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 | 4 071 024.00 | 1 200 000.00 | | 4 071 024.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 5 270 188.00 | |
I4 DECREASES Grand Total | | 10.00 | 5 271 014.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 826.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 826.00 | | | 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 070 198.00 | 1 200 000.00 | | 4 070 198.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826.00 | | | 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826.00 | | | 826.00 |
| |
| 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 | 7 554.00 | 7 554.00 | | 7 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 108 481.00 | 108 481.00 | | 108 481.00 |
UP Loans | 3 590 000.00 | | 3 590 000.00 | 3 590 000.00 |
VB VAT | 6 776.00 | 6 776.00 | | 6 776.00 |
VG Loans with a maturity of up to one year at origin | 173.00 | 173.00 | | 173.00 |
VI Group and Associates | 3 966 905.00 | 3 966 905.00 | | 3 966 905.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 040.00 | 2 040.00 | | 2 040.00 |
VS Prepaid expenses | 584.00 | 584.00 | | 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 599 399.00 | 9 399.00 | 3 590 000.00 | 3 599 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 083 112.00 | 4 083 112.00 | | 4 083 112.00 |
