| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 590.00 | | 4 590.00 | 4 590.00 |
BJ TOTAL (I) | 111 617.00 | | 111 617.00 | 111 617.00 |
CF Cash and cash equivalents | 5 413.00 | | 5 413.00 | 5 413.00 |
CJ TOTAL (II) | 5 413.00 | | 5 413.00 | 5 413.00 |
CO Grand total (0 to V) | 117 030.00 | | 117 030.00 | 117 030.00 |
CP Shares due in less than one year | 4 590.00 | | | 4 590.00 |
CU Other investments | 107 027.00 | | 107 027.00 | 107 027.00 |
| |
| 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 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 46 815.00 | 33 801.00 | | 46 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 864.00 | 13 015.00 | | -4 864.00 |
DK Regulated provisions | 297.00 | 225.00 | | 297.00 |
DL TOTAL (I) | 44 449.00 | 49 240.00 | | 44 449.00 |
DU Loans and Debts from Credit Institutions (3) | 66 435.00 | 76 678.00 | | 66 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 220.00 | 1 220.00 | | 1 220.00 |
DX Trade payables and related accounts | 1 926.00 | 1 416.00 | | 1 926.00 |
EA Other liabilities | 3 000.00 | 3 000.00 | | 3 000.00 |
EC TOTAL (IV) | 72 581.00 | 82 314.00 | | 72 581.00 |
EE Grand total (I to V) | 117 030.00 | 131 554.00 | | 117 030.00 |
EG Accrued income and payables due within one year | 16 672.00 | 15 942.00 | | 16 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 216.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 216.00 | |
GG - OPERATING RESULT (I - II) | | | -3 216.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 575.00 | |
GU Total financial expenses (VI) | | | 1 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 72.00 | 72.00 | | 72.00 |
HH Total exceptional expenses (VIII) | 72.00 | 72.00 | | 72.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72.00 | -72.00 | | -72.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 17 568.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 864.00 | 4 553.00 | | 4 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 864.00 | 13 015.00 | | -4 864.00 |
| |
| 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 | 130 060.00 | | | 130 060.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 043.00 | | | 1 043.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 400.00 | 111 617.00 | |
I4 DECREASES Grand Total | | 18 443.00 | 111 617.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 043.00 | | |
IY DECREASES Total Tangible Fixed Assets | 130 060.00 | | | 130 060.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 129 017.00 | | | 129 017.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 043.00 | | 1 043.00 | 1 043.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 043.00 | | 1 043.00 | 1 043.00 |
| |
| 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 | 1 926.00 | 1 926.00 | | 1 926.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
UL Receivables related to investments | 4 590.00 | 4 590.00 | | 4 590.00 |
VH Loans with a maturity of more than one year at origin | 66 435.00 | 10 526.00 | 44 231.00 | 66 435.00 |
VI Group and Associates | 1 220.00 | 1 220.00 | | 1 220.00 |
VK Loans repaid during the year | 10 236.00 | | | 10 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 590.00 | 4 590.00 | | 4 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 581.00 | 16 672.00 | 44 231.00 | 72 581.00 |
