| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 818.00 | | 1 818.00 | 1 818.00 |
BJ TOTAL (I) | 896 662.00 | | 896 662.00 | 896 662.00 |
BZ Other receivables | 245 043.00 | 20 866.00 | 224 177.00 | 245 043.00 |
CF Cash and cash equivalents | 852.00 | | 852.00 | 852.00 |
CJ TOTAL (II) | 245 896.00 | 20 866.00 | 225 030.00 | 245 896.00 |
CO Grand total (0 to V) | 1 142 558.00 | 20 866.00 | 1 121 692.00 | 1 142 558.00 |
CS Evaluated investments - equity method | 7 094.00 | | 7 094.00 | 7 094.00 |
CU Other investments | 887 750.00 | | 887 750.00 | 887 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 447 860.00 | 447 860.00 | | 447 860.00 |
DB Share, merger, contribution premiums, etc. | 10.00 | 10.00 | | 10.00 |
DD Legal reserve (1) | 2 770.00 | 2 770.00 | | 2 770.00 |
DG Other reserves | 12 481.00 | 42 447.00 | | 12 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 735.00 | -29 966.00 | | -6 735.00 |
DL TOTAL (I) | 456 387.00 | 463 121.00 | | 456 387.00 |
DU Loans and Debts from Credit Institutions (3) | 201 926.00 | 232 632.00 | | 201 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 460 085.00 | 395 548.00 | | 460 085.00 |
DX Trade payables and related accounts | 3 295.00 | 748.00 | | 3 295.00 |
DY Tax and social security liabilities | | 127.00 | | |
EC TOTAL (IV) | 665 305.00 | 629 055.00 | | 665 305.00 |
EE Grand total (I to V) | 1 121 692.00 | 1 092 176.00 | | 1 121 692.00 |
EG Accrued income and payables due within one year | 491 802.00 | 427 155.00 | | 491 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 127.00 | |
FR Total operating income (I) | | | 127.00 | |
FW Other purchases and external expenses | | | 3 147.00 | |
FX Taxes, duties, and similar payments | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 3 147.00 | |
GG - OPERATING RESULT (I - II) | | | -3 020.00 | |
GL Other interest and similar income | | | 2 588.00 | |
GP Total financial income (V) | | | 2 588.00 | |
GR Interest and similar expenses | | | 6 303.00 | |
GU Total financial expenses (VI) | | | 6 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 715.00 | 2 538.00 | | 2 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 450.00 | 32 504.00 | | 9 450.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 735.00 | -29 966.00 | | -6 735.00 |
| |
| 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 | 896 662.00 | | | 896 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 894 844.00 | |
I4 DECREASES Grand Total | | | 896 662.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 818.00 | | | 1 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 894 844.00 | | | 894 844.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 20 866.00 | | | 20 866.00 |
7B Total provisions for depreciation | 20 866.00 | | | 20 866.00 |
7C Grand total | 20 866.00 | | | 20 866.00 |
| |
| 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 | 3 295.00 | 3 295.00 | | 3 295.00 |
VC Group and associates | 245 043.00 | 245 043.00 | | 245 043.00 |
VG Loans with a maturity of up to one year at origin | 369.00 | 369.00 | | 369.00 |
VH Loans with a maturity of more than one year at origin | 201 556.00 | 28 053.00 | 173 503.00 | 201 556.00 |
VI Group and Associates | 460 085.00 | 460 085.00 | | 460 085.00 |
VK Loans repaid during the year | -66 880.00 | | | -66 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 245 043.00 | 245 043.00 | | 245 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 665 305.00 | 491 802.00 | 173 503.00 | 665 305.00 |
