| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 602.00 | 3 669.00 | 933.00 | 4 602.00 |
BF Loans | 251 650.00 | | 251 650.00 | 251 650.00 |
BJ TOTAL (I) | 342 852.00 | 3 669.00 | 339 183.00 | 342 852.00 |
BZ Other receivables | 293 033.00 | 10 550.00 | 282 483.00 | 293 033.00 |
CF Cash and cash equivalents | 8 507.00 | | 8 507.00 | 8 507.00 |
CJ TOTAL (II) | 301 540.00 | 10 550.00 | 290 990.00 | 301 540.00 |
CO Grand total (0 to V) | 644 392.00 | 14 219.00 | 630 173.00 | 644 392.00 |
CP Shares due in less than one year | 251 650.00 | | | 251 650.00 |
CU Other investments | 86 600.00 | | 86 600.00 | 86 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 206 800.00 | 206 800.00 | | 206 800.00 |
DB Share, merger, contribution premiums, etc. | 8 553.00 | 8 553.00 | | 8 553.00 |
DD Legal reserve (1) | 20 680.00 | 20 680.00 | | 20 680.00 |
DG Other reserves | 325 045.00 | 328 223.00 | | 325 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 472.00 | -3 178.00 | | -10 472.00 |
DL TOTAL (I) | 550 606.00 | 561 078.00 | | 550 606.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 297.00 | 41 187.00 | | 67 297.00 |
DX Trade payables and related accounts | 1 220.00 | 1 579.00 | | 1 220.00 |
DZ Fixed asset liabilities and related accounts | 9 800.00 | 9 800.00 | | 9 800.00 |
EA Other liabilities | 1 250.00 | 1 250.00 | | 1 250.00 |
EC TOTAL (IV) | 79 567.00 | 53 816.00 | | 79 567.00 |
EE Grand total (I to V) | 630 173.00 | 614 894.00 | | 630 173.00 |
EG Accrued income and payables due within one year | 79 567.00 | 53 816.00 | | 79 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 806.00 | |
FX Taxes, duties, and similar payments | | | 51.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 174.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 031.00 | |
GG - OPERATING RESULT (I - II) | | | -5 031.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 110.00 | |
GP Total financial income (V) | | | 5 110.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 550.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 10 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 800.00 | 5 250.00 | | 4 800.00 |
HD Total exceptional income (VII) | 4 800.00 | 5 250.00 | | 4 800.00 |
HE Exceptional expenses on management operations | | 1 290.00 | | |
HF Exceptional expenses on capital transactions | 4 800.00 | 5 250.00 | | 4 800.00 |
HH Total exceptional expenses (VIII) | 4 800.00 | 6 540.00 | | 4 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 290.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 910.00 | 8 980.00 | | 9 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 381.00 | 12 157.00 | | 20 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 472.00 | -3 178.00 | | -10 472.00 |
| |
| 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 | 347 652.00 | | | 347 652.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 800.00 | 338 250.00 | |
I4 DECREASES Grand Total | | 4 800.00 | 342 852.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 602.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 602.00 | | | 4 602.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 343 050.00 | | | 343 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 495.00 | 1 174.00 | | 2 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 495.00 | 1 174.00 | | 2 495.00 |
| |
| 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 | 1 220.00 | 1 220.00 | | 1 220.00 |
8J Fixed Asset Liabilities and Related Accounts | 9 800.00 | 9 800.00 | | 9 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 250.00 | 1 250.00 | | 1 250.00 |
UP Loans | 251 650.00 | 251 650.00 | | 251 650.00 |
VC Group and associates | 270 353.00 | 270 353.00 | | 270 353.00 |
VI Group and Associates | 67 297.00 | 67 297.00 | | 67 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 680.00 | 22 680.00 | | 22 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 544 683.00 | 544 683.00 | | 544 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 567.00 | 79 567.00 | | 79 567.00 |
