| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 400.00 | 1 771.00 | 629.00 | 2 400.00 |
BB Receivables related to investments | 417 706.00 | | 417 706.00 | 417 706.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 645 667.00 | 1 771.00 | 1 643 897.00 | 1 645 667.00 |
BZ Other receivables | 27 590.00 | | 27 590.00 | 27 590.00 |
CF Cash and cash equivalents | 609.00 | | 609.00 | 609.00 |
CJ TOTAL (II) | 28 198.00 | | 28 198.00 | 28 198.00 |
CO Grand total (0 to V) | 1 673 865.00 | 1 771.00 | 1 672 095.00 | 1 673 865.00 |
CP Shares due in less than one year | 217 706.00 | | | 217 706.00 |
CU Other investments | 1 225 546.00 | | 1 225 546.00 | 1 225 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 1 097.00 | | | 1 097.00 |
DH Retained earnings | | -4 020.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 223.00 | 5 117.00 | | -7 223.00 |
DK Regulated provisions | 8 874.00 | 2 620.00 | | 8 874.00 |
DL TOTAL (I) | 22 748.00 | 23 717.00 | | 22 748.00 |
DU Loans and Debts from Credit Institutions (3) | 726 436.00 | 306.00 | | 726 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 435 588.00 | 250 000.00 | | 435 588.00 |
DX Trade payables and related accounts | 1 729.00 | 2 316.00 | | 1 729.00 |
DY Tax and social security liabilities | 80.00 | 80.00 | | 80.00 |
EA Other liabilities | 485 513.00 | 231 083.00 | | 485 513.00 |
EC TOTAL (IV) | 1 649 346.00 | 483 785.00 | | 1 649 346.00 |
EE Grand total (I to V) | 1 672 095.00 | 507 502.00 | | 1 672 095.00 |
EG Accrued income and payables due within one year | 629 156.00 | 13 785.00 | | 629 156.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 306.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 565.00 | |
FY Salaries and Wages | | | 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 480.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 207.00 | |
GG - OPERATING RESULT (I - II) | | | -8 206.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 520.00 | |
GP Total financial income (V) | | | 21 520.00 | |
GR Interest and similar expenses | | | 24 321.00 | |
GU Total financial expenses (VI) | | | 24 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 801.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HG Exceptional depreciation and provisions | 6 254.00 | 960.00 | | 6 254.00 |
HH Total exceptional expenses (VIII) | 6 254.00 | 960.00 | | 6 254.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 746.00 | -960.00 | | 3 746.00 |
HK Income tax | -39.00 | | | -39.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 520.00 | 10 284.00 | | 31 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 743.00 | 5 167.00 | | 38 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 223.00 | 5 117.00 | | -7 223.00 |
| |
| 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 | 351 166.00 | | 1 310 260.00 | 351 166.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 400.00 | | | 2 400.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 759.00 | 1 643 267.00 | |
I4 DECREASES Grand Total | | 15 759.00 | 1 645 667.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 348 766.00 | | 1 310 260.00 | 348 766.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 291.00 | 480.00 | | 1 291.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 291.00 | 480.00 | | 1 291.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 620.00 | 6 254.00 | | 2 620.00 |
7C Grand total | 2 620.00 | 6 254.00 | | 2 620.00 |
UJ - Exceptional | | 6 254.00 | | |
| |
| 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 | 1 729.00 | 1 729.00 | | 1 729.00 |
8D Social Security and Other Social Organizations | 80.00 | 80.00 | | 80.00 |
8K Other liabilities (including liabilities related to repo transactions) | 511 101.00 | 101 101.00 | | 511 101.00 |
UL Receivables related to investments | 417 706.00 | 217 706.00 | 200 000.00 | 417 706.00 |
VC Group and associates | 410 000.00 | 410 000.00 | 410 000.00 | 410 000.00 |
VH Loans with a maturity of more than one year at origin | 726 436.00 | 116 245.00 | 476 750.00 | 726 436.00 |
VJ Loans taken out during the year | 830 000.00 | | | 830 000.00 |
VK Loans repaid during the year | 104 443.00 | | | 104 443.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 590.00 | 27 590.00 | | 27 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 445 296.00 | 245 296.00 | 200 000.00 | 445 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 649 346.00 | 629 156.00 | 886 750.00 | 1 649 346.00 |
