| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 192 490.00 | 264 294.00 | 928 196.00 | 1 192 490.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 3 447 125.00 | 2 348 110.00 | 1 099 015.00 | 3 447 125.00 |
BX Customers and related accounts | 1 440.00 | | 1 440.00 | 1 440.00 |
BZ Other receivables | 1 762.00 | | 1 762.00 | 1 762.00 |
CF Cash and cash equivalents | 3 636.00 | | 3 636.00 | 3 636.00 |
CJ TOTAL (II) | 6 838.00 | | 6 838.00 | 6 838.00 |
CO Grand total (0 to V) | 3 453 963.00 | 2 348 110.00 | 1 105 853.00 | 3 453 963.00 |
CP Shares due in less than one year | 928 196.00 | | | 928 196.00 |
CU Other investments | 2 254 185.00 | 2 083 816.00 | 170 369.00 | 2 254 185.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 606 751.00 | 606 751.00 | | 606 751.00 |
DH Retained earnings | -984 394.00 | -1 047 360.00 | | -984 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 808.00 | 62 967.00 | | -30 808.00 |
DL TOTAL (I) | -368 451.00 | -337 643.00 | | -368 451.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 443 116.00 | 1 344 102.00 | | 1 443 116.00 |
DX Trade payables and related accounts | 30 748.00 | 47 096.00 | | 30 748.00 |
DY Tax and social security liabilities | 432.00 | 1 277.00 | | 432.00 |
EC TOTAL (IV) | 1 474 304.00 | 1 392 485.00 | | 1 474 304.00 |
EE Grand total (I to V) | 1 105 853.00 | 1 054 842.00 | | 1 105 853.00 |
EG Accrued income and payables due within one year | 1 474 304.00 | 1 392 485.00 | | 1 474 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 800.00 | | 28 800.00 | 28 800.00 |
FJ Net sales | 28 800.00 | | 28 800.00 | 28 800.00 |
FR Total operating income (I) | | | 28 800.00 | |
FW Other purchases and external expenses | | | 13 764.00 | |
FX Taxes, duties, and similar payments | | | 592.00 | |
GF Total Operating Expenses (II) | | | 14 356.00 | |
GG - OPERATING RESULT (I - II) | | | 14 444.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 320.00 | |
GM Reversals of provisions and transfers of expenses | | | 15 631.00 | |
GP Total financial income (V) | | | 27 952.00 | |
GQ Financial allocations to depreciation and provisions | | | 61 689.00 | |
GR Interest and similar expenses | | | 11 514.00 | |
GU Total financial expenses (VI) | | | 73 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 752.00 | 98 448.00 | | 56 752.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 559.00 | 35 481.00 | | 87 559.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 808.00 | 62 967.00 | | -30 808.00 |
| |
| 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 | 3 347 305.00 | | 111 440.00 | 3 347 305.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 620.00 | 3 447 125.00 | |
I4 DECREASES Grand Total | | 11 620.00 | 3 447 125.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 347 305.00 | | 111 440.00 | 3 347 305.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 267 383.00 | | 3 089.00 | 267 383.00 |
7B Total provisions for depreciation | 2 302 052.00 | 61 689.00 | 15 631.00 | 2 302 052.00 |
7C Grand total | 2 302 052.00 | 61 689.00 | 15 631.00 | 2 302 052.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 61 689.00 | 15 631.00 | |
| |
| 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 | 30 748.00 | 30 748.00 | | 30 748.00 |
UL Receivables related to investments | 1 192 490.00 | 1 192 490.00 | | 1 192 490.00 |
UT Other financial assets | 450.00 | | 450.00 | 450.00 |
UX Other trade receivables | 1 440.00 | 1 440.00 | | 1 440.00 |
VB VAT | 1 762.00 | 1 762.00 | | 1 762.00 |
VG Loans with a maturity of up to one year at origin | 8.00 | 8.00 | | 8.00 |
VI Group and Associates | 1 443 116.00 | 1 443 116.00 | | 1 443 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 196 142.00 | 1 195 692.00 | 450.00 | 1 196 142.00 |
VW VAT | 432.00 | 432.00 | | 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 474 304.00 | 1 474 304.00 | | 1 474 304.00 |
