| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 355 310.00 | | 1 355 310.00 | 1 355 310.00 |
BJ TOTAL (I) | 4 397 520.00 | 50 000.00 | 4 347 520.00 | 4 397 520.00 |
CF Cash and cash equivalents | 78.00 | | 78.00 | 78.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 78.00 | | 78.00 | 78.00 |
CO Grand total (0 to V) | 4 397 598.00 | 50 000.00 | 4 347 598.00 | 4 397 598.00 |
CU Other investments | 3 042 210.00 | 50 000.00 | 2 992 210.00 | 3 042 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 5 791.00 | 5 791.00 | | 5 791.00 |
DG Other reserves | 110 030.00 | 110 030.00 | | 110 030.00 |
DH Retained earnings | -205 794.00 | -146 903.00 | | -205 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -61 654.00 | -58 891.00 | | -61 654.00 |
DK Regulated provisions | 75 836.00 | 75 836.00 | | 75 836.00 |
DL TOTAL (I) | 524 210.00 | 585 864.00 | | 524 210.00 |
DU Loans and Debts from Credit Institutions (3) | 338 254.00 | 676 978.00 | | 338 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 234 484.00 | 1 685 764.00 | | 2 234 484.00 |
DX Trade payables and related accounts | 16 859.00 | 16 189.00 | | 16 859.00 |
DY Tax and social security liabilities | 190.00 | 40.00 | | 190.00 |
EA Other liabilities | 1 233 602.00 | 986 824.00 | | 1 233 602.00 |
EC TOTAL (IV) | 3 823 388.00 | 3 365 795.00 | | 3 823 388.00 |
EE Grand total (I to V) | 4 347 598.00 | 3 951 659.00 | | 4 347 598.00 |
EI Including equity loans | 2 234 484.00 | | | 2 234 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 426.00 | |
FX Taxes, duties, and similar payments | | | 1 860.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 286.00 | |
GG - OPERATING RESULT (I - II) | | | -11 286.00 | |
GR Interest and similar expenses | | | 50 368.00 | |
GU Total financial expenses (VI) | | | 50 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 386 825.00 | | |
HH Total exceptional expenses (VIII) | | 1 386 824.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 386 825.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 654.00 | 1 445 716.00 | | 61 654.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -61 654.00 | -58 891.00 | | -61 654.00 |
| |
| 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 | 3 997 520.00 | | 400 000.00 | 3 997 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 042 210.00 | |
I4 DECREASES Grand Total | | | 4 397 520.00 | |
IO DECREASES Total including other intangible assets | | | 1 355 310.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 355 310.00 | | | 1 355 310.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 642 210.00 | | 400 000.00 | 2 642 210.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 75 836.00 | | | 75 836.00 |
7B Total provisions for depreciation | 50 000.00 | | | 50 000.00 |
7C Grand total | 125 836.00 | | | 125 836.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 16 859.00 | 16 859.00 | | 16 859.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 233 602.00 | 1 233 602.00 | | 1 233 602.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VH Loans with a maturity of more than one year at origin | 338 214.00 | 338 214.00 | | 338 214.00 |
VI Group and Associates | 2 234 484.00 | 2 234 484.00 | | 2 234 484.00 |
VK Loans repaid during the year | 335 714.00 | | | 335 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 190.00 | 190.00 | | 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 823 388.00 | 3 823 388.00 | | 3 823 388.00 |
