| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 454 059.00 | 327 084.00 | 2 126 975.00 | 2 454 059.00 |
BF Loans | 983 914.00 | | 983 914.00 | 983 914.00 |
BH Other financial assets | 410.00 | | 410.00 | 410.00 |
BJ TOTAL (I) | 6 379 398.00 | 540 934.00 | 5 838 465.00 | 6 379 398.00 |
BZ Other receivables | 1 637 038.00 | 37 038.00 | 1 600 000.00 | 1 637 038.00 |
CD Marketable securities | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 47 790.00 | | 47 790.00 | 47 790.00 |
CH Prepaid expenses | 226.00 | | 226.00 | 226.00 |
CJ TOTAL (II) | 1 685 056.00 | 37 038.00 | 1 648 018.00 | 1 685 056.00 |
CO Grand total (0 to V) | 8 064 454.00 | 577 972.00 | 7 486 482.00 | 8 064 454.00 |
CU Other investments | 2 941 015.00 | 213 850.00 | 2 727 165.00 | 2 941 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 744 608.00 | 5 744 608.00 | | 5 744 608.00 |
DB Share, merger, contribution premiums, etc. | 943 852.00 | 943 852.00 | | 943 852.00 |
DD Legal reserve (1) | 136 390.00 | 136 390.00 | | 136 390.00 |
DG Other reserves | 669 571.00 | 1 412 620.00 | | 669 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 099.00 | -743 050.00 | | -36 099.00 |
DL TOTAL (I) | 7 458 322.00 | 7 494 421.00 | | 7 458 322.00 |
DX Trade payables and related accounts | 28 160.00 | 17 606.00 | | 28 160.00 |
EC TOTAL (IV) | 28 160.00 | 17 606.00 | | 28 160.00 |
EE Grand total (I to V) | 7 486 482.00 | 7 512 027.00 | | 7 486 482.00 |
| |
| 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 | | | 15 833.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 833.00 | |
FW Other purchases and external expenses | | | 135 782.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 135 782.00 | |
GG - OPERATING RESULT (I - II) | | | -119 948.00 | |
GK Income from other securities and fixed asset receivables | | | 84 930.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 84 930.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 080.00 | |
GU Total financial expenses (VI) | | | 1 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 040 860.00 | | |
HD Total exceptional income (VII) | | 1 040 860.00 | | |
HF Exceptional expenses on capital transactions | | 1 916 710.00 | | |
HH Total exceptional expenses (VIII) | | 1 916 710.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -875 850.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 763.00 | 1 318 559.00 | | 100 763.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 862.00 | 2 061 608.00 | | 136 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 099.00 | -743 050.00 | | -36 099.00 |
| |
| 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 | 5 581 022.00 | 798 376.00 | | 5 581 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 581 022.00 | 798 376.00 | | 5 581 022.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 326 004.00 | 1 080.00 | | 326 004.00 |
6X Other provisions for depreciation | 52 871.00 | | 15 833.00 | 52 871.00 |
7B Total provisions for depreciation | 592 725.00 | 1 080.00 | 15 833.00 | 592 725.00 |
7C Grand total | 592 725.00 | 1 080.00 | 15 833.00 | 592 725.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 080.00 | | |
| |
| 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 | 28 160.00 | 28 160.00 | | 28 160.00 |
UL Receivables related to investments | 2 454 059.00 | | 2 454 059.00 | 2 454 059.00 |
UP Loans | 983 914.00 | 257 596.00 | 726 318.00 | 983 914.00 |
UT Other financial assets | 410.00 | | 410.00 | 410.00 |
VC Group and associates | 1 600 000.00 | 1 600 000.00 | | 1 600 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 038.00 | 37 038.00 | | 37 038.00 |
VS Prepaid expenses | 226.00 | 226.00 | | 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 075 647.00 | 1 894 860.00 | 3 180 787.00 | 5 075 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 160.00 | 28 160.00 | | 28 160.00 |
