| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 27 793.00 | 27 793.00 | | 27 793.00 |
AT Other tangible assets | 3 207.00 | 3 207.00 | | 3 207.00 |
BB Receivables related to investments | 1 606 476.00 | 1 606 476.00 | | 1 606 476.00 |
BF Loans | 851 185.00 | 348 185.00 | 503 000.00 | 851 185.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 6 418 460.00 | 5 915 460.00 | 503 000.00 | 6 418 460.00 |
BZ Other receivables | 83 856.00 | | 83 856.00 | 83 856.00 |
CF Cash and cash equivalents | 687.00 | | 687.00 | 687.00 |
CH Prepaid expenses | 3 838.00 | | 3 838.00 | 3 838.00 |
CJ TOTAL (II) | 88 381.00 | | 88 381.00 | 88 381.00 |
CO Grand total (0 to V) | 6 506 841.00 | 5 915 460.00 | 591 381.00 | 6 506 841.00 |
CU Other investments | 3 929 799.00 | 3 929 799.00 | | 3 929 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 725 000.00 | 725 000.00 | | 725 000.00 |
DH Retained earnings | -2 591 988.00 | -347 042.00 | | -2 591 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -243 624.00 | -2 244 946.00 | | -243 624.00 |
DK Regulated provisions | | 1 742.00 | | |
DL TOTAL (I) | -2 110 612.00 | -1 865 246.00 | | -2 110 612.00 |
DP Provisions for Risks | 50 000.00 | 180 000.00 | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | 180 000.00 | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 635 900.00 | 2 972 021.00 | | 2 635 900.00 |
DX Trade payables and related accounts | 8 940.00 | 21 045.00 | | 8 940.00 |
DY Tax and social security liabilities | 7 153.00 | 13 812.00 | | 7 153.00 |
EC TOTAL (IV) | 2 651 993.00 | 3 006 878.00 | | 2 651 993.00 |
EE Grand total (I to V) | 591 381.00 | 1 321 632.00 | | 591 381.00 |
EG Accrued income and payables due within one year | 2 643 053.00 | 3 252 898.00 | | 2 643 053.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 850.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 518 076.00 | |
FQ Other income | | | 808.00 | |
FR Total operating income (I) | | | 523 884.00 | |
FT Inventory change (goods) | | | 388 076.00 | |
FW Other purchases and external expenses | | | 17 353.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 559.00 | |
GF Total Operating Expenses (II) | | | 410 988.00 | |
GG - OPERATING RESULT (I - II) | | | 112 896.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 841.00 | |
GK Income from other securities and fixed asset receivables | | | 20 019.00 | |
GP Total financial income (V) | | | 40 860.00 | |
GQ Financial allocations to depreciation and provisions | | | 373 806.00 | |
GR Interest and similar expenses | | | 25 316.00 | |
GU Total financial expenses (VI) | | | 399 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -358 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -245 366.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 742.00 | 1 742.00 | | 1 742.00 |
HD Total exceptional income (VII) | 1 742.00 | 1 742.00 | | 1 742.00 |
HE Exceptional expenses on management operations | | 5 850.00 | | |
HH Total exceptional expenses (VIII) | | 5 850.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 742.00 | -4 108.00 | | 1 742.00 |
HL TOTAL REVENUE (I + III + V + VII) | 566 486.00 | 52 557.00 | | 566 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 810 110.00 | 2 297 503.00 | | 810 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -243 624.00 | -2 244 946.00 | | -243 624.00 |
| |
| 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 | 6 478 221.00 | | 58 359.00 | 6 478 221.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 92 600.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 118 121.00 | 6 387 459.00 | |
I4 DECREASES Grand Total | | 118 121.00 | 6 418 460.00 | |
IO DECREASES Total including other intangible assets | | | 27 793.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 207.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 793.00 | | | 27 793.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 207.00 | | | 3 207.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 447 220.00 | | 58 359.00 | 6 447 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 442.00 | 5 558.00 | | 25 442.00 |
PE DEPRECIATION Total including other intangible assets | 22 234.00 | 5 558.00 | | 22 234.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 207.00 | | | 3 207.00 |
| |
| 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 | 664 828.00 | 664 828.00 | | 664 828.00 |
8B Suppliers and Related Accounts | 8 940.00 | 8 940.00 | | 8 940.00 |
VB VAT | 6 191.00 | 6 191.00 | | 6 191.00 |
VI Group and Associates | 1 971 071.00 | 1 971 071.00 | | 1 971 071.00 |
VM Income taxes | 77 665.00 | | 77 665.00 | 77 665.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 153.00 | 7 153.00 | | 7 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 856.00 | 6 191.00 | 77 665.00 | 83 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 651 993.00 | 2 651 993.00 | | 2 651 993.00 |
