| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 903 441.00 | 1 027 435.00 | 876 006.00 | 1 903 441.00 |
BJ TOTAL (I) | 1 903 931.00 | 1 027 925.00 | 876 006.00 | 1 903 931.00 |
CF Cash and cash equivalents | 337 449.00 | | 337 449.00 | 337 449.00 |
CJ TOTAL (II) | 337 449.00 | | 337 449.00 | 337 449.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 2 241 380.00 | 1 027 925.00 | 1 213 455.00 | 2 241 380.00 |
CP Shares due in less than one year | 1 903 440.00 | | | 1 903 440.00 |
CU Other investments | 490.00 | 490.00 | | 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 2 311 372.00 | 2 330 425.00 | | 2 311 372.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 187 475.00 | -19 053.00 | | -1 187 475.00 |
DL TOTAL (I) | 1 167 897.00 | 2 355 372.00 | | 1 167 897.00 |
DP Provisions for Risks | | 85 237.00 | | |
DR TOTAL (IV) | | 85 237.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 42 390.00 | 60 029.00 | | 42 390.00 |
DX Trade payables and related accounts | 3 168.00 | 4 140.00 | | 3 168.00 |
DY Tax and social security liabilities | | 143.00 | | |
EC TOTAL (IV) | 45 558.00 | 64 312.00 | | 45 558.00 |
EE Grand total (I to V) | 1 213 455.00 | 2 504 920.00 | | 1 213 455.00 |
EG Accrued income and payables due within one year | 45 558.00 | 64 312.00 | | 45 558.00 |
| |
| 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 | | | 8 056.00 | |
FX Taxes, duties, and similar payments | | | 48.00 | |
FZ Social Security Contributions | | | 1 446.00 | |
GE Other Expenses | | | 180.00 | |
GF Total Operating Expenses (II) | | | 9 730.00 | |
GG - OPERATING RESULT (I - II) | | | -9 730.00 | |
GL Other interest and similar income | | | 1 387.00 | |
GM Reversals of provisions and transfers of expenses | | | 85 237.00 | |
GP Total financial income (V) | | | 86 624.00 | |
GQ Financial allocations to depreciation and provisions | | | 996 475.00 | |
GS Negative differences of foreign exchange | | | 267 894.00 | |
GU Total financial expenses (VI) | | | 1 264 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 177 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 187 475.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 25 532.00 | | |
HD Total exceptional income (VII) | | 25 532.00 | | |
HE Exceptional expenses on management operations | | 27.00 | | |
HF Exceptional expenses on capital transactions | | 30 779.00 | | |
HH Total exceptional expenses (VIII) | | 30 806.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 274.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 86 624.00 | 83 275.00 | | 86 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 274 099.00 | 102 328.00 | | 1 274 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 187 475.00 | -19 053.00 | | -1 187 475.00 |
| |
| 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 | 1 752 307.00 | | 151 623.00 | 1 752 307.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 903 930.00 | |
I4 DECREASES Grand Total | | | 1 903 930.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 752 307.00 | | 151 623.00 | 1 752 307.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 85 236.00 | | 85 236.00 | 85 236.00 |
7B Total provisions for depreciation | 31 449.00 | 996 475.00 | | 31 449.00 |
7C Grand total | 116 686.00 | 996 475.00 | 85 236.00 | 116 686.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 996 475.00 | 85 236.00 | |
| |
| 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 | 3 168.00 | 3 168.00 | | 3 168.00 |
UL Receivables related to investments | 1 903 440.00 | 1 903 440.00 | | 1 903 440.00 |
VI Group and Associates | 42 390.00 | 42 390.00 | | 42 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 903 440.00 | 1 903 440.00 | | 1 903 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 558.00 | 45 558.00 | | 45 558.00 |
