| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 424 576.00 | 9 424 576.00 | | 9 424 576.00 |
BJ TOTAL (I) | 25 398 090.00 | 25 398 090.00 | | 25 398 090.00 |
BZ Other receivables | 58 413.00 | 58 413.00 | | 58 413.00 |
CF Cash and cash equivalents | 133 315.00 | | 133 315.00 | 133 315.00 |
CJ TOTAL (II) | 191 728.00 | 58 413.00 | 133 315.00 | 191 728.00 |
CO Grand total (0 to V) | 25 589 818.00 | 25 456 503.00 | 133 315.00 | 25 589 818.00 |
CU Other investments | 15 973 514.00 | 15 973 514.00 | | 15 973 514.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 183 600.00 | 183 600.00 | | 183 600.00 |
DD Legal reserve (1) | 18 360.00 | 18 360.00 | | 18 360.00 |
DE Statutory or contractual reserves | 60 086.00 | 60 086.00 | | 60 086.00 |
DF Regulated reserves (1) | 11 961.00 | 11 961.00 | | 11 961.00 |
DH Retained earnings | -132 736.00 | -111 538.00 | | -132 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 907.00 | -21 198.00 | | -11 907.00 |
DL TOTAL (I) | 129 364.00 | 141 271.00 | | 129 364.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 90.00 | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71.00 | 71.00 | | 71.00 |
DX Trade payables and related accounts | 3 790.00 | 9 809.00 | | 3 790.00 |
EC TOTAL (IV) | 3 951.00 | 9 970.00 | | 3 951.00 |
EE Grand total (I to V) | 133 315.00 | 151 241.00 | | 133 315.00 |
EI Including equity loans | 71.00 | | | 71.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 907.00 | |
GF Total Operating Expenses (II) | | | 11 907.00 | |
GG - OPERATING RESULT (I - II) | | | -11 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 907.00 | 21 198.00 | | 11 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 907.00 | -21 198.00 | | -11 907.00 |
| |
| 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 | 25 398 090.00 | | | 25 398 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 398 090.00 | |
I4 DECREASES Grand Total | | | 25 398 090.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 398 090.00 | | | 25 398 090.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 58 413.00 | | | 58 413.00 |
7B Total provisions for depreciation | 25 456 503.00 | | | 25 456 503.00 |
7C Grand total | 25 456 503.00 | | | 25 456 503.00 |
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 | 3 790.00 | 3 790.00 | | 3 790.00 |
UL Receivables related to investments | 9 424 576.00 | | 9 424 576.00 | 9 424 576.00 |
VC Group and associates | 58 413.00 | | 58 413.00 | 58 413.00 |
VH Loans with a maturity of more than one year at origin | 90.00 | 90.00 | | 90.00 |
VI Group and Associates | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 482 989.00 | | 9 482 989.00 | 9 482 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 951.00 | 3 951.00 | | 3 951.00 |
