| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 645 484.00 | | 645 484.00 | 645 484.00 |
BD Other fixed assets | 334.00 | | 334.00 | 334.00 |
BH Other financial assets | 4 716 338.00 | 3 138 265.00 | 1 578 073.00 | 4 716 338.00 |
BJ TOTAL (I) | 6 319 559.00 | 3 138 265.00 | 3 181 294.00 | 6 319 559.00 |
BZ Other receivables | 111 119.00 | | 111 119.00 | 111 119.00 |
CF Cash and cash equivalents | 2 377.00 | | 2 377.00 | 2 377.00 |
CJ TOTAL (II) | 113 496.00 | | 113 496.00 | 113 496.00 |
CO Grand total (0 to V) | 6 433 055.00 | 3 138 265.00 | 3 294 790.00 | 6 433 055.00 |
CP Shares due in less than one year | 645 484.00 | | | 645 484.00 |
CU Other investments | 957 401.00 | | 957 401.00 | 957 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 919 440.00 | | | 2 919 440.00 |
DD Legal reserve (1) | 291 944.00 | | | 291 944.00 |
DG Other reserves | 1 103 617.00 | | | 1 103 617.00 |
DH Retained earnings | -1 248 257.00 | | | -1 248 257.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 044 885.00 | | | -2 044 885.00 |
DL TOTAL (I) | 1 021 859.00 | | | 1 021 859.00 |
DU Loans and Debts from Credit Institutions (3) | 1 491 462.00 | | | 1 491 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 767 341.00 | | | 767 341.00 |
DX Trade payables and related accounts | 13 969.00 | | | 13 969.00 |
DY Tax and social security liabilities | 156.00 | | | 156.00 |
EC TOTAL (IV) | 2 272 931.00 | | | 2 272 931.00 |
EE Grand total (I to V) | 3 294 790.00 | | | 3 294 790.00 |
EG Accrued income and payables due within one year | 1 010 931.00 | | | 1 010 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 751.00 | |
GF Total Operating Expenses (II) | | | 13 751.00 | |
GG - OPERATING RESULT (I - II) | | | -13 751.00 | |
GL Other interest and similar income | | | 8 430.00 | |
GP Total financial income (V) | | | 8 430.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 005 265.00 | |
GR Interest and similar expenses | | | 32 941.00 | |
GU Total financial expenses (VI) | | | 2 038 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 029 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 043 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 358.00 | | | 1 358.00 |
HH Total exceptional expenses (VIII) | 1 358.00 | | | 1 358.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 358.00 | | | -1 358.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 430.00 | | | 8 430.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 053 316.00 | | | 2 053 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 044 885.00 | | | -2 044 885.00 |
| |
| 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 | 6 351 481.00 | | 164 435.00 | 6 351 481.00 |
I3 DECREASES Total Financial Fixed Assets | | 196 356.00 | 6 319 560.00 | |
I4 DECREASES Grand Total | | 196 356.00 | 6 319 560.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 351 481.00 | | 164 435.00 | 6 351 481.00 |
| |
| 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 | 13 970.00 | 13 970.00 | | 13 970.00 |
8K Other liabilities (including liabilities related to repo transactions) | 266 112.00 | 266 112.00 | | 266 112.00 |
UL Receivables related to investments | 645 485.00 | 645 484.00 | 1.00 | 645 485.00 |
UT Other financial assets | 4 716 339.00 | | 4 716 339.00 | 4 716 339.00 |
UX Other trade receivables | 111 119.00 | 111 119.00 | | 111 119.00 |
VH Loans with a maturity of more than one year at origin | 1 491 463.00 | 229 463.00 | 908 992.00 | 1 491 463.00 |
VI Group and Associates | 501 387.00 | 501 387.00 | | 501 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 472 943.00 | 756 603.00 | 4 716 340.00 | 5 472 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 272 931.00 | 1 010 931.00 | 908 992.00 | 2 272 931.00 |
