| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BB Receivables related to investments | 17 851 213.00 | 17 851 213.00 | | 17 851 213.00 |
BJ TOTAL (I) | 17 888 213.00 | 17 888 213.00 | | 17 888 213.00 |
BZ Other receivables | 187 540.00 | | 187 540.00 | 187 540.00 |
CF Cash and cash equivalents | 965.00 | | 965.00 | 965.00 |
CJ TOTAL (II) | 188 504.00 | | 188 504.00 | 188 504.00 |
CO Grand total (0 to V) | 18 076 717.00 | 17 888 213.00 | 188 504.00 | 18 076 717.00 |
CU Other investments | 37 000.00 | 37 000.00 | | 37 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DB Share, merger, contribution premiums, etc. | 2 463 000.00 | 2 463 000.00 | | 2 463 000.00 |
DH Retained earnings | -2 476 152.00 | -2 459 284.00 | | -2 476 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 974.00 | -16 868.00 | | -18 974.00 |
DL TOTAL (I) | -31 126.00 | -12 152.00 | | -31 126.00 |
DP Provisions for Risks | 218 189.00 | 212 682.00 | | 218 189.00 |
DR TOTAL (IV) | 218 189.00 | 212 682.00 | | 218 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 1 442.00 | | | 1 442.00 |
EA Other liabilities | | 5 500.00 | | |
EC TOTAL (IV) | 1 442.00 | 5 500.00 | | 1 442.00 |
EE Grand total (I to V) | 188 504.00 | 206 030.00 | | 188 504.00 |
| |
| 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 | | | 7 994.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 070.00 | |
GG - OPERATING RESULT (I - II) | | | -8 070.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 507.00 | |
GR Interest and similar expenses | | | 398.00 | |
GU Total financial expenses (VI) | | | 10 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 968.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 974.00 | 18 836.00 | | 18 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 974.00 | -16 868.00 | | -18 974.00 |
| |
| 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 | 17 888 213.00 | | | 17 888 213.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 888 213.00 | |
I4 DECREASES Grand Total | | | 17 888 213.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 888 213.00 | | | 17 888 213.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 17 846 213.00 | 5 000.00 | | 17 846 213.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 212 682.00 | 5 507.00 | | 212 682.00 |
7B Total provisions for depreciation | 17 883 213.00 | 5 000.00 | | 17 883 213.00 |
7C Grand total | 18 095 895.00 | 10 507.00 | | 18 095 895.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 10 507.00 | | |
| |
| 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 | 1 442.00 | 1 442.00 | | 1 442.00 |
UL Receivables related to investments | 17 851 213.00 | 17 851 213.00 | | 17 851 213.00 |
VC Group and associates | 187 540.00 | 187 540.00 | | 187 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 038 753.00 | 18 038 753.00 | | 18 038 753.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 442.00 | 1 442.00 | | 1 442.00 |
