| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 556.00 | 556.00 | | 556.00 |
BH Other financial assets | 23 792.00 | | 23 792.00 | 23 792.00 |
BJ TOTAL (I) | 894 349.00 | 389 544.00 | 504 805.00 | 894 349.00 |
BZ Other receivables | 218 293.00 | | 218 293.00 | 218 293.00 |
CF Cash and cash equivalents | 15 334.00 | | 15 334.00 | 15 334.00 |
CJ TOTAL (II) | 233 627.00 | | 233 627.00 | 233 627.00 |
CO Grand total (0 to V) | 1 127 976.00 | 389 544.00 | 738 432.00 | 1 127 976.00 |
CP Shares due in less than one year | 23 792.00 | | | 23 792.00 |
CU Other investments | 870 001.00 | 388 988.00 | 481 013.00 | 870 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 100.00 | 10 100.00 | | 10 100.00 |
DH Retained earnings | -102 698.00 | -95 754.00 | | -102 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -399 903.00 | -6 945.00 | | -399 903.00 |
DL TOTAL (I) | -492 501.00 | -92 598.00 | | -492 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 228 793.00 | 896 862.00 | | 1 228 793.00 |
DX Trade payables and related accounts | 2 140.00 | 3 343.00 | | 2 140.00 |
EC TOTAL (IV) | 1 230 933.00 | 900 205.00 | | 1 230 933.00 |
EE Grand total (I to V) | 738 432.00 | 807 607.00 | | 738 432.00 |
EG Accrued income and payables due within one year | 1 230 933.00 | 900 205.00 | | 1 230 933.00 |
EI Including equity loans | 1 228 793.00 | | | 1 228 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 857.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 68.00 | |
GE Other Expenses | | | 160.00 | |
GF Total Operating Expenses (II) | | | 3 085.00 | |
GG - OPERATING RESULT (I - II) | | | -3 084.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 768.00 | |
GL Other interest and similar income | | | 333.00 | |
GP Total financial income (V) | | | 3 101.00 | |
GQ Financial allocations to depreciation and provisions | | | 387 988.00 | |
GR Interest and similar expenses | | | 11 931.00 | |
GU Total financial expenses (VI) | | | 399 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -396 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -399 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 102.00 | 3 360.00 | | 3 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 403 004.00 | 10 305.00 | | 403 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -399 903.00 | -6 945.00 | | -399 903.00 |
| |
| 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 | 494 349.00 | | 400 000.00 | 494 349.00 |
I3 DECREASES Total Financial Fixed Assets | | | 893 793.00 | |
I4 DECREASES Grand Total | | | 894 349.00 | |
IO DECREASES Total including other intangible assets | | | 556.00 | |
KD ACQUISITIONS Total including other intangible assets | 556.00 | | | 556.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 493 793.00 | | 400 000.00 | 493 793.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 488.00 | 68.00 | | 488.00 |
PE DEPRECIATION Total including other intangible assets | 488.00 | 68.00 | | 488.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 000.00 | 387 988.00 | | 1 000.00 |
7C Grand total | 1 000.00 | 387 988.00 | | 1 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 387 988.00 | | |
| |
| 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 | 2 140.00 | 2 140.00 | | 2 140.00 |
UT Other financial assets | 23 792.00 | | 23 792.00 | 23 792.00 |
VB VAT | 5 842.00 | 5 842.00 | | 5 842.00 |
VC Group and associates | 212 451.00 | 212 451.00 | | 212 451.00 |
VI Group and Associates | 1 228 793.00 | 1 228 793.00 | | 1 228 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 242 085.00 | 218 293.00 | 23 792.00 | 242 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 230 933.00 | 1 230 933.00 | | 1 230 933.00 |
