| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 648.00 | 648.00 | | 648.00 |
BB Receivables related to investments | 58 834.00 | | 58 834.00 | 58 834.00 |
BJ TOTAL (I) | 2 936 870.00 | 378 036.00 | 2 558 834.00 | 2 936 870.00 |
BZ Other receivables | 6 898.00 | | 6 898.00 | 6 898.00 |
CF Cash and cash equivalents | 378.00 | | 378.00 | 378.00 |
CH Prepaid expenses | 6 236.00 | | 6 236.00 | 6 236.00 |
CJ TOTAL (II) | 13 512.00 | | 13 512.00 | 13 512.00 |
CO Grand total (0 to V) | 2 950 382.00 | 378 036.00 | 2 572 346.00 | 2 950 382.00 |
CU Other investments | 2 877 388.00 | 377 388.00 | 2 500 000.00 | 2 877 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 640 000.00 | 1 640 000.00 | | 1 640 000.00 |
DD Legal reserve (1) | 31 174.00 | 23 531.00 | | 31 174.00 |
DG Other reserves | 571 067.00 | 425 849.00 | | 571 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 178.00 | 152 861.00 | | -39 178.00 |
DK Regulated provisions | 17 388.00 | 14 872.00 | | 17 388.00 |
DL TOTAL (I) | 2 220 450.00 | 2 257 113.00 | | 2 220 450.00 |
DU Loans and Debts from Credit Institutions (3) | 332 139.00 | 492 692.00 | | 332 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 38 942.00 | | |
DX Trade payables and related accounts | 6 015.00 | 3 863.00 | | 6 015.00 |
DY Tax and social security liabilities | 13 742.00 | 126.00 | | 13 742.00 |
EC TOTAL (IV) | 351 895.00 | 535 623.00 | | 351 895.00 |
EE Grand total (I to V) | 2 572 346.00 | 2 792 735.00 | | 2 572 346.00 |
EG Accrued income and payables due within one year | 183 960.00 | 535 623.00 | | 183 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 625.00 | |
FX Taxes, duties, and similar payments | | | 43.00 | |
GF Total Operating Expenses (II) | | | 15 668.00 | |
GG - OPERATING RESULT (I - II) | | | -15 668.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GP Total financial income (V) | | | 180 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 200 000.00 | |
GR Interest and similar expenses | | | 9 683.00 | |
GU Total financial expenses (VI) | | | 209 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 516.00 | 2 588.00 | | 2 516.00 |
HH Total exceptional expenses (VIII) | 2 516.00 | 2 588.00 | | 2 516.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 516.00 | -2 588.00 | | -2 516.00 |
HK Income tax | -8 689.00 | -7 720.00 | | -8 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 000.00 | 170 000.00 | | 180 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 178.00 | 17 139.00 | | 219 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 178.00 | 152 861.00 | | -39 178.00 |
| |
| 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 | 2 905 256.00 | | 31 614.00 | 2 905 256.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 648.00 | | | 648.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 936 222.00 | |
I4 DECREASES Grand Total | | | 2 936 870.00 | |
IN DECREASES Start-up, development, or research expenses | | | 648.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 904 608.00 | | 31 614.00 | 2 904 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 648.00 | | | 648.00 |
CY DEPRECIATION Start-up, development, or research expenses | 648.00 | | | 648.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 872.00 | 2 516.00 | | 14 872.00 |
7B Total provisions for depreciation | 177 388.00 | 200 000.00 | | 177 388.00 |
7C Grand total | 192 260.00 | 202 516.00 | | 192 260.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 200 000.00 | | |
UJ - Exceptional | | 2 516.00 | | |
| |
| 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 | 6 015.00 | 6 015.00 | | 6 015.00 |
8E Income Taxes | 13 742.00 | 13 742.00 | | 13 742.00 |
UL Receivables related to investments | 58 834.00 | | 58 834.00 | 58 834.00 |
VC Group and associates | 6 796.00 | 6 796.00 | | 6 796.00 |
VH Loans with a maturity of more than one year at origin | 332 139.00 | 164 203.00 | 167 936.00 | 332 139.00 |
VK Loans repaid during the year | 160 553.00 | | | 160 553.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 102.00 | 102.00 | | 102.00 |
VS Prepaid expenses | 6 236.00 | 6 236.00 | | 6 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 968.00 | 13 134.00 | 58 834.00 | 71 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 351 895.00 | 183 960.00 | 167 936.00 | 351 895.00 |
