| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 406 452.00 | | 406 452.00 | 406 452.00 |
BJ TOTAL (I) | 421 302.00 | | 421 302.00 | 421 302.00 |
BX Customers and related accounts | 33 748.00 | | 33 748.00 | 33 748.00 |
BZ Other receivables | 64 577.00 | | 64 577.00 | 64 577.00 |
CD Marketable securities | 7 500.00 | | 7 500.00 | 7 500.00 |
CF Cash and cash equivalents | 17 415.00 | | 17 415.00 | 17 415.00 |
CH Prepaid expenses | 362.00 | | 362.00 | 362.00 |
CJ TOTAL (II) | 123 602.00 | | 123 602.00 | 123 602.00 |
CO Grand total (0 to V) | 544 904.00 | | 544 904.00 | 544 904.00 |
CP Shares due in less than one year | 406 452.00 | | | 406 452.00 |
CU Other investments | 14 850.00 | | 14 850.00 | 14 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 315.00 | 18 315.00 | | 18 315.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 402 864.00 | 476 772.00 | | 402 864.00 |
DH Retained earnings | 35.00 | 35.00 | | 35.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 690.00 | 126 092.00 | | -43 690.00 |
DL TOTAL (I) | 381 224.00 | 624 915.00 | | 381 224.00 |
DP Provisions for Risks | 116 350.00 | 116 350.00 | | 116 350.00 |
DR TOTAL (IV) | 116 350.00 | 116 350.00 | | 116 350.00 |
DU Loans and Debts from Credit Institutions (3) | 5 296.00 | 5 880.00 | | 5 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 742.00 | 1 741.00 | | 1 742.00 |
DX Trade payables and related accounts | 2 011.00 | 1 397.00 | | 2 011.00 |
DY Tax and social security liabilities | 6 008.00 | 11 164.00 | | 6 008.00 |
EA Other liabilities | 32 273.00 | 33 095.00 | | 32 273.00 |
EC TOTAL (IV) | 47 330.00 | 53 277.00 | | 47 330.00 |
EE Grand total (I to V) | 544 904.00 | 794 541.00 | | 544 904.00 |
EG Accrued income and payables due within one year | 47 330.00 | 53 277.00 | | 47 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 025.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 4 028.00 | |
FW Other purchases and external expenses | | | 22 962.00 | |
FX Taxes, duties, and similar payments | | | 562.00 | |
FY Salaries and Wages | | | 4 208.00 | |
FZ Social Security Contributions | | | 19 546.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 47 278.00 | |
GG - OPERATING RESULT (I - II) | | | -43 250.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 58.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 434.00 | | |
HB Exceptional income from capital transactions | | 724 260.00 | | |
HD Total exceptional income (VII) | | 725 695.00 | | |
HE Exceptional expenses on management operations | 382.00 | 17 628.00 | | 382.00 |
HF Exceptional expenses on capital transactions | | 724 260.00 | | |
HH Total exceptional expenses (VIII) | 382.00 | 741 888.00 | | 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -382.00 | -16 193.00 | | -382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 028.00 | 929 303.00 | | 4 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 718.00 | 803 211.00 | | 47 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 690.00 | 126 092.00 | | -43 690.00 |
| |
| 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 | 379 030.00 | | 45 000.00 | 379 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 421 302.00 | |
I4 DECREASES Grand Total | | 2 728.00 | 421 302.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 728.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 728.00 | | | 2 728.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 376 302.00 | | 45 000.00 | 376 302.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 728.00 | | 2 728.00 | 2 728.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 728.00 | | 2 728.00 | 2 728.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 116 350.00 | | | 116 350.00 |
7C Grand total | 116 350.00 | | | 116 350.00 |
| |
| 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 | 2 011.00 | 2 011.00 | | 2 011.00 |
8D Social Security and Other Social Organizations | 225.00 | 225.00 | | 225.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 273.00 | 32 273.00 | | 32 273.00 |
UL Receivables related to investments | 406 452.00 | 406 452.00 | | 406 452.00 |
UX Other trade receivables | 33 748.00 | 33 748.00 | | 33 748.00 |
VB VAT | 10 937.00 | 10 937.00 | | 10 937.00 |
VG Loans with a maturity of up to one year at origin | 5 296.00 | 5 296.00 | | 5 296.00 |
VI Group and Associates | 1 742.00 | 1 742.00 | | 1 742.00 |
VK Loans repaid during the year | 5 856.00 | | | 5 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 149.00 | 149.00 | | 149.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 640.00 | 53 640.00 | | 53 640.00 |
VS Prepaid expenses | 362.00 | 362.00 | | 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 505 139.00 | 505 139.00 | | 505 139.00 |
VW VAT | 5 635.00 | 5 635.00 | | 5 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 330.00 | 47 330.00 | | 47 330.00 |
