| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 232 925.00 | | 3 232 925.00 | 3 232 925.00 |
BJ TOTAL (I) | 3 238 955.00 | | 3 238 955.00 | 3 238 955.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 1 180 844.00 | | 1 180 844.00 | 1 180 844.00 |
CF Cash and cash equivalents | 303 663.00 | | 303 663.00 | 303 663.00 |
CJ TOTAL (II) | 1 502 508.00 | | 1 502 508.00 | 1 502 508.00 |
CO Grand total (0 to V) | 4 946 963.00 | | 4 946 963.00 | 4 946 963.00 |
CP Shares due in less than one year | 3 232 925.00 | | | 3 232 925.00 |
CU Other investments | 6 030.00 | | 6 030.00 | 6 030.00 |
CW Deferred expenses or loan issuance costs | 205 500.00 | | 205 500.00 | 205 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -290 392.00 | | | -290 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -395 576.00 | -290 392.00 | | -395 576.00 |
DL TOTAL (I) | -585 968.00 | -190 392.00 | | -585 968.00 |
DT Other Bond Issues | 5 180 000.00 | 2 180 000.00 | | 5 180 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 755.00 | | |
DX Trade payables and related accounts | 5 994.00 | 7 714.00 | | 5 994.00 |
DY Tax and social security liabilities | 83 422.00 | 70 685.00 | | 83 422.00 |
DZ Fixed asset liabilities and related accounts | 3 450.00 | 500.00 | | 3 450.00 |
EA Other liabilities | 260 065.00 | 152 705.00 | | 260 065.00 |
EC TOTAL (IV) | 5 532 931.00 | 2 412 359.00 | | 5 532 931.00 |
EE Grand total (I to V) | 4 946 963.00 | 2 221 968.00 | | 4 946 963.00 |
EG Accrued income and payables due within one year | 2 532 931.00 | 2 412 359.00 | | 2 532 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 234 000.00 | |
FR Total operating income (I) | | | 249 000.00 | |
FW Other purchases and external expenses | | | 246 133.00 | |
FX Taxes, duties, and similar payments | | | 450.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 88 500.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 335 086.00 | |
GG - OPERATING RESULT (I - II) | | | -86 085.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 52 051.00 | |
GP Total financial income (V) | | | 52 051.00 | |
GR Interest and similar expenses | | | 361 542.00 | |
GU Total financial expenses (VI) | | | 361 542.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -309 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -395 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 234 000.00 | 120 000.00 | | 234 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 052.00 | 178 390.00 | | 301 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 696 628.00 | 468 782.00 | | 696 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -395 576.00 | -290 392.00 | | -395 576.00 |
| |
| 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 | 1 883 119.00 | | 2 028 323.00 | 1 883 119.00 |
I3 DECREASES Total Financial Fixed Assets | | 672 487.00 | 3 238 955.00 | |
I4 DECREASES Grand Total | | 672 487.00 | 3 238 955.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 883 119.00 | | 2 028 323.00 | 1 883 119.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 5 180 000.00 | 2 180 000.00 | 3 000 000.00 | 5 180 000.00 |
8B Suppliers and Related Accounts | 5 994.00 | 5 994.00 | | 5 994.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 450.00 | 3 450.00 | | 3 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 260 065.00 | 260 065.00 | | 260 065.00 |
UL Receivables related to investments | 3 232 925.00 | 3 232 925.00 | | 3 232 925.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 30 670.00 | 30 670.00 | | 30 670.00 |
VC Group and associates | 1 150 174.00 | 1 150 174.00 | | 1 150 174.00 |
VJ Loans taken out during the year | 3 000 000.00 | | | 3 000 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 80 422.00 | 80 422.00 | | 80 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 431 769.00 | 4 431 769.00 | | 4 431 769.00 |
VW VAT | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 532 931.00 | 2 532 931.00 | 3 000 000.00 | 5 532 931.00 |
