| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 509 182.00 | 5 509 182.00 | | 5 509 182.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 11 167 947.00 | 11 167 947.00 | | 11 167 947.00 |
CF Cash and cash equivalents | 44 335.00 | | 44 335.00 | 44 335.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 44 335.00 | | 44 335.00 | 44 335.00 |
CO Grand total (0 to V) | 11 212 282.00 | 11 167 947.00 | 44 335.00 | 11 212 282.00 |
CU Other investments | 5 658 765.00 | 5 658 765.00 | | 5 658 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 325 660.00 | 529 198.00 | | 325 660.00 |
DD Legal reserve (1) | 11 720.00 | 11 720.00 | | 11 720.00 |
DG Other reserves | 7 126.00 | 7 126.00 | | 7 126.00 |
DH Retained earnings | -219 778.00 | -131 768.00 | | -219 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -102 118.00 | -88 011.00 | | -102 118.00 |
DL TOTAL (I) | 22 610.00 | 328 266.00 | | 22 610.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 14.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 111.00 | 111.00 | | 10 111.00 |
DX Trade payables and related accounts | 11 600.00 | 17 520.00 | | 11 600.00 |
EC TOTAL (IV) | 21 725.00 | 17 644.00 | | 21 725.00 |
EE Grand total (I to V) | 44 335.00 | 345 910.00 | | 44 335.00 |
EG Accrued income and payables due within one year | 21 725.00 | 17 644.00 | | 21 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 481.00 | |
FX Taxes, duties, and similar payments | | | 2 718.00 | |
GE Other Expenses | | | 54.00 | |
GF Total Operating Expenses (II) | | | 34 253.00 | |
GG - OPERATING RESULT (I - II) | | | -34 253.00 | |
GK Income from other securities and fixed asset receivables | | | 55 578.00 | |
GP Total financial income (V) | | | 55 578.00 | |
GQ Financial allocations to depreciation and provisions | | | 123 419.00 | |
GU Total financial expenses (VI) | | | 123 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -67 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -102 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 171.00 | | | 171.00 |
HD Total exceptional income (VII) | 171.00 | | | 171.00 |
HF Exceptional expenses on capital transactions | 196.00 | | | 196.00 |
HH Total exceptional expenses (VIII) | 196.00 | | | 196.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | | | -25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 749.00 | 58 083.00 | | 55 749.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 867.00 | 146 094.00 | | 157 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -102 118.00 | -88 011.00 | | -102 118.00 |
| |
| 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 | 11 321 065.00 | | 121 661.00 | 11 321 065.00 |
I3 DECREASES Total Financial Fixed Assets | | 274 779.00 | 11 167 947.00 | |
I4 DECREASES Grand Total | | 274 779.00 | 11 167 947.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 321 065.00 | | 121 661.00 | 11 321 065.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5 393 763.00 | 115 419.00 | | 5 393 763.00 |
7B Total provisions for depreciation | 11 044 528.00 | 123 419.00 | | 11 044 528.00 |
7C Grand total | 11 044 528.00 | 123 419.00 | | 11 044 528.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 123 419.00 | | |
| |
| 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 | 11 600.00 | 11 600.00 | | 11 600.00 |
UL Receivables related to investments | 5 509 162.00 | 5 509 182.00 | | 5 509 162.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 10 111.00 | 10 111.00 | | 10 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 509 162.00 | 5 509 182.00 | | 5 509 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 725.00 | 21 725.00 | | 21 725.00 |
