| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 489.00 | 844.00 | 645.00 | 1 489.00 |
BB Receivables related to investments | 37 500.00 | | 37 500.00 | 37 500.00 |
BJ TOTAL (I) | 994 324.00 | 844.00 | 993 480.00 | 994 324.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 994 324.00 | 844.00 | 993 480.00 | 994 324.00 |
CS Evaluated investments - equity method | 955 335.00 | | 955 335.00 | 955 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -121.00 | | | -121.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 519.00 | -121.00 | | 25 519.00 |
DK Regulated provisions | 6 669.00 | 728.00 | | 6 669.00 |
DL TOTAL (I) | 34 067.00 | 2 607.00 | | 34 067.00 |
DU Loans and Debts from Credit Institutions (3) | 1 962.00 | | | 1 962.00 |
DV Miscellaneous Loans and Financial Debts (4) | 792 173.00 | 180 073.00 | | 792 173.00 |
DX Trade payables and related accounts | 15 278.00 | 700.00 | | 15 278.00 |
DZ Fixed asset liabilities and related accounts | 150 000.00 | 750 000.00 | | 150 000.00 |
EC TOTAL (IV) | 959 413.00 | 930 773.00 | | 959 413.00 |
EE Grand total (I to V) | 993 480.00 | 933 380.00 | | 993 480.00 |
EG Accrued income and payables due within one year | 957 451.00 | | | 957 451.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 962.00 | | | 1 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 596.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 496.00 | |
GF Total Operating Expenses (II) | | | 6 093.00 | |
GG - OPERATING RESULT (I - II) | | | -6 093.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 837 500.00 | |
GM Reversals of provisions and transfers of expenses | | | 60.00 | |
GP Total financial income (V) | | | 37 560.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 844.00 | | |
HD Total exceptional income (VII) | | 1 844.00 | | |
HG Exceptional depreciation and provisions | 5 941.00 | 728.00 | | 5 941.00 |
HH Total exceptional expenses (VIII) | 5 941.00 | 728.00 | | 5 941.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 941.00 | 1 116.00 | | -5 941.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 560.00 | 1 844.00 | | 37 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 041.00 | 1 965.00 | | 12 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 519.00 | -121.00 | | 25 519.00 |
| |
| 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 | 933 406.00 | | 60 918.00 | 933 406.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 489.00 | | | 1 489.00 |
I3 DECREASES Total Financial Fixed Assets | | | 992 835.00 | |
I4 DECREASES Grand Total | | | 994 324.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 489.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 931 917.00 | | 60 918.00 | 931 917.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 348.00 | 496.00 | | 348.00 |
PE DEPRECIATION Total including other intangible assets | 348.00 | 496.00 | | 348.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 931 978.00 | | | 931 978.00 |
7B Total provisions for depreciation | 60.00 | | | 60.00 |
7C Grand total | 60.00 | | | 60.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 15 278.00 | | 15 278.00 | 15 278.00 |
8J Fixed Asset Liabilities and Related Accounts | 150 000.00 | | 150 000.00 | 150 000.00 |
UL Receivables related to investments | 37 500.00 | 37 500.00 | | 37 500.00 |
VH Loans with a maturity of more than one year at origin | 1 962.00 | | 1 962.00 | 1 962.00 |
VI Group and Associates | 792 173.00 | -11 689.00 | 803 863.00 | 792 173.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 500.00 | 37 500.00 | | 37 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 959 413.00 | -11 689.00 | 971 103.00 | 959 413.00 |
