| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 869 446.00 | 1 288 207.00 | 581 239.00 | 1 869 446.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 2 255 674.00 | 1 535 317.00 | 720 357.00 | 2 255 674.00 |
BX Customers and related accounts | 3 566.00 | | 3 566.00 | 3 566.00 |
BZ Other receivables | 8 367.00 | | 8 367.00 | 8 367.00 |
CF Cash and cash equivalents | 38 361.00 | | 38 361.00 | 38 361.00 |
CJ TOTAL (II) | 50 295.00 | | 50 295.00 | 50 295.00 |
CO Grand total (0 to V) | 2 305 968.00 | 1 535 317.00 | 770 651.00 | 2 305 968.00 |
CU Other investments | 385 778.00 | 247 110.00 | 138 668.00 | 385 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 301.00 | 140 301.00 | | 140 301.00 |
DB Share, merger, contribution premiums, etc. | 41 236.00 | 41 236.00 | | 41 236.00 |
DD Legal reserve (1) | 62 011.00 | 62 011.00 | | 62 011.00 |
DG Other reserves | 1 930 526.00 | 1 930 526.00 | | 1 930 526.00 |
DH Retained earnings | -1 625 551.00 | -1 197 886.00 | | -1 625 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 980.00 | -427 665.00 | | -19 980.00 |
DL TOTAL (I) | 528 543.00 | 548 523.00 | | 528 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 153.00 | 140 268.00 | | 226 153.00 |
DX Trade payables and related accounts | 15 358.00 | 17 152.00 | | 15 358.00 |
DY Tax and social security liabilities | 598.00 | 644.00 | | 598.00 |
EA Other liabilities | | 76 898.00 | | |
EC TOTAL (IV) | 242 109.00 | 234 961.00 | | 242 109.00 |
EE Grand total (I to V) | 770 651.00 | 783 484.00 | | 770 651.00 |
EG Accrued income and payables due within one year | 57 845.00 | 234 961.00 | | 57 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 000.00 | |
FW Other purchases and external expenses | | | 24 958.00 | |
FX Taxes, duties, and similar payments | | | 270.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 25 229.00 | |
GG - OPERATING RESULT (I - II) | | | -10 228.00 | |
GK Income from other securities and fixed asset receivables | | | 4 686.00 | |
GP Total financial income (V) | | | 4 686.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 737.00 | | | 737.00 |
HB Exceptional income from capital transactions | | 38 500.00 | | |
HD Total exceptional income (VII) | 737.00 | 38 500.00 | | 737.00 |
HE Exceptional expenses on management operations | 175.00 | | | 175.00 |
HF Exceptional expenses on capital transactions | 15 000.00 | | | 15 000.00 |
HH Total exceptional expenses (VIII) | 15 175.00 | | | 15 175.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 438.00 | 38 500.00 | | -14 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 423.00 | 45 483.00 | | 20 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 404.00 | 473 148.00 | | 40 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 980.00 | -427 665.00 | | -19 980.00 |
| |
| 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 | 2 260 488.00 | | 103 874.00 | 2 260 488.00 |
I3 DECREASES Total Financial Fixed Assets | | 108 688.00 | 2 255 674.00 | |
I4 DECREASES Grand Total | | 108 688.00 | 2 255 674.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 260 488.00 | | 103 874.00 | 2 260 488.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 550 317.00 | | 15 000.00 | 1 550 317.00 |
7C Grand total | 1 550 317.00 | | 15 000.00 | 1 550 317.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 15 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 41 889.00 | 41 889.00 | | 41 889.00 |
8B Suppliers and Related Accounts | 15 358.00 | 15 358.00 | | 15 358.00 |
UL Receivables related to investments | 1 869 446.00 | | 1 869 446.00 | 1 869 446.00 |
UT Other financial assets | 450.00 | | 450.00 | 450.00 |
UX Other trade receivables | 3 566.00 | 3 566.00 | | 3 566.00 |
VB VAT | 7 695.00 | 7 695.00 | | 7 695.00 |
VI Group and Associates | 184 263.00 | | | 184 263.00 |
VP Miscellaneous | 672.00 | 672.00 | | 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 881 829.00 | 11 934.00 | 1 869 896.00 | 1 881 829.00 |
VW VAT | 598.00 | 598.00 | | 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 242 109.00 | 57 845.00 | | 242 109.00 |
