| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 21 343.00 | 21 343.00 | | 21 343.00 |
AT Other tangible assets | 17 477.00 | 17 477.00 | | 17 477.00 |
BJ TOTAL (I) | 38 820.00 | 38 820.00 | | 38 820.00 |
BX Customers and related accounts | 2 097.00 | | 2 097.00 | 2 097.00 |
BZ Other receivables | 2 693.00 | | 2 693.00 | 2 693.00 |
CF Cash and cash equivalents | 5 822.00 | | 5 822.00 | 5 822.00 |
CJ TOTAL (II) | 10 612.00 | | 10 612.00 | 10 612.00 |
CO Grand total (0 to V) | 49 432.00 | 38 820.00 | 10 612.00 | 49 432.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 000.00 | 54 000.00 | | 54 000.00 |
DB Share, merger, contribution premiums, etc. | 122 901.00 | 122 901.00 | | 122 901.00 |
DD Legal reserve (1) | 5 401.00 | 5 401.00 | | 5 401.00 |
DF Regulated reserves (1) | 735.00 | 735.00 | | 735.00 |
DG Other reserves | 2 125 071.00 | 2 125 071.00 | | 2 125 071.00 |
DH Retained earnings | -5 440 580.00 | -5 427 588.00 | | -5 440 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 457.00 | -12 992.00 | | -10 457.00 |
DL TOTAL (I) | -3 142 929.00 | -3 132 472.00 | | -3 142 929.00 |
DU Loans and Debts from Credit Institutions (3) | 87.00 | 154.00 | | 87.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 151 133.00 | 3 139 737.00 | | 3 151 133.00 |
DX Trade payables and related accounts | 2 321.00 | 2 016.00 | | 2 321.00 |
DY Tax and social security liabilities | | 119.00 | | |
EC TOTAL (IV) | 3 153 541.00 | 3 142 026.00 | | 3 153 541.00 |
EE Grand total (I to V) | 10 612.00 | 9 554.00 | | 10 612.00 |
EI Including equity loans | 3 151 133.00 | | | 3 151 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 788.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 789.00 | |
GG - OPERATING RESULT (I - II) | | | -2 789.00 | |
GR Interest and similar expenses | | | 7 668.00 | |
GU Total financial expenses (VI) | | | 7 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 457.00 | 12 992.00 | | 10 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 457.00 | -12 992.00 | | -10 457.00 |
| |
| 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 | 38 820.00 | | | 38 820.00 |
I4 DECREASES Grand Total | | | 38 820.00 | |
IO DECREASES Total including other intangible assets | | | 21 343.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 477.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 343.00 | | | 21 343.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 477.00 | | | 17 477.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 477.00 | | | 17 477.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 477.00 | | | 17 477.00 |
| |
| 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 | 2 321.00 | 2 321.00 | | 2 321.00 |
UX Other trade receivables | 2 097.00 | 2 097.00 | | 2 097.00 |
VG Loans with a maturity of up to one year at origin | 87.00 | 87.00 | | 87.00 |
VI Group and Associates | 3 151 133.00 | 3 151 133.00 | | 3 151 133.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 693.00 | 2 693.00 | | 2 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 790.00 | 4 790.00 | | 4 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 153 541.00 | 3 153 541.00 | | 3 153 541.00 |
