| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 480.00 | 2 192.00 | 3 288.00 | 5 480.00 |
BB Receivables related to investments | 3 514 882.00 | | 3 514 882.00 | 3 514 882.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 5 018 686.00 | 358 192.00 | 4 660 494.00 | 5 018 686.00 |
BV Advances and down payments on orders | 8 925.00 | | 8 925.00 | 8 925.00 |
BZ Other receivables | 27 052.00 | | 27 052.00 | 27 052.00 |
CF Cash and cash equivalents | 344.00 | | 344.00 | 344.00 |
CJ TOTAL (II) | 36 322.00 | | 36 322.00 | 36 322.00 |
CO Grand total (0 to V) | 5 171 478.00 | 358 192.00 | 4 813 286.00 | 5 171 478.00 |
CU Other investments | 1 498 308.00 | 356 000.00 | 1 142 308.00 | 1 498 308.00 |
CW Deferred expenses or loan issuance costs | 116 469.00 | | 116 469.00 | 116 469.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | 12 500.00 | | 12 500.00 |
DB Share, merger, contribution premiums, etc. | 1 087 500.00 | 1 087 500.00 | | 1 087 500.00 |
DH Retained earnings | -51 910.00 | | | -51 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -328 872.00 | -51 910.00 | | -328 872.00 |
DJ Investment subsidies | 499 800.00 | 499 800.00 | | 499 800.00 |
DK Regulated provisions | 3 451.00 | 1 396.00 | | 3 451.00 |
DL TOTAL (I) | 1 222 468.00 | 1 549 285.00 | | 1 222 468.00 |
DN Conditional advances | 272 156.00 | 300 248.00 | | 272 156.00 |
DO TOTAL (II) | 272 156.00 | 300 248.00 | | 272 156.00 |
DT Other Bond Issues | 1 573 922.00 | 1 804 436.00 | | 1 573 922.00 |
DU Loans and Debts from Credit Institutions (3) | 1 687 420.00 | 1 165 788.00 | | 1 687 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 326.00 | | | 1 326.00 |
DX Trade payables and related accounts | 55 553.00 | 10 485.00 | | 55 553.00 |
DY Tax and social security liabilities | 438.00 | | | 438.00 |
DZ Fixed asset liabilities and related accounts | | 5 000.00 | | |
EC TOTAL (IV) | 3 318 662.00 | 2 985 710.00 | | 3 318 662.00 |
EE Grand total (I to V) | 4 813 286.00 | 4 835 244.00 | | 4 813 286.00 |
| |
| 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 | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 57 850.00 | |
FX Taxes, duties, and similar payments | | | 495.00 | |
FY Salaries and Wages | | | 421.00 | |
FZ Social Security Contributions | | | 18.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 293.00 | |
GE Other Expenses | | | 381.00 | |
GF Total Operating Expenses (II) | | | 90 460.00 | |
GG - OPERATING RESULT (I - II) | | | -90 457.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 292 367.00 | |
GP Total financial income (V) | | | 292 367.00 | |
GQ Financial allocations to depreciation and provisions | | | 356 000.00 | |
GR Interest and similar expenses | | | 190 418.00 | |
GU Total financial expenses (VI) | | | 546 418.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -254 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -344 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 055.00 | 1 396.00 | | 2 055.00 |
HH Total exceptional expenses (VIII) | 2 055.00 | 1 396.00 | | 2 055.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 055.00 | -1 396.00 | | -2 055.00 |
HK Income tax | -17 692.00 | | | -17 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 369.00 | 170 327.00 | | 292 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 621 242.00 | 222 238.00 | | 621 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -328 872.00 | -51 910.00 | | -328 872.00 |
| |
| 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 | 4 635 904.00 | | 1 136 770.00 | 4 635 904.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 480.00 | | | 5 480.00 |
I3 DECREASES Total Financial Fixed Assets | 753 987.00 | | 5 013 207.00 | 753 987.00 |
I4 DECREASES Grand Total | 753 987.00 | | 5 018 687.00 | 753 987.00 |
IN DECREASES Start-up, development, or research expenses | | | 5 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 630 424.00 | | 1 136 770.00 | 4 630 424.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 096.00 | 1 096.00 | | 1 096.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 096.00 | 1 096.00 | | 1 096.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 396.00 | 2 055.00 | | 1 396.00 |
7B Total provisions for depreciation | | 356 000.00 | | |
7C Grand total | 1 396.00 | 358 055.00 | | 1 396.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 356 000.00 | | |
UJ - Exceptional | | 2 055.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 573 922.00 | 414 522.00 | 1 159 400.00 | 1 573 922.00 |
8A Miscellaneous Loans and Financial Debts | 1 327.00 | 1 327.00 | | 1 327.00 |
8B Suppliers and Related Accounts | 55 554.00 | 55 554.00 | | 55 554.00 |
8C Staff and Related Accounts | 415.00 | 415.00 | | 415.00 |
8D Social Security and Other Social Organizations | 23.00 | 23.00 | | 23.00 |
UL Receivables related to investments | 3 514 883.00 | 45 304.00 | 3 469 579.00 | 3 514 883.00 |
VB VAT | 9 360.00 | 9 360.00 | | 9 360.00 |
VC Group and associates | 17 692.00 | 17 692.00 | | 17 692.00 |
VG Loans with a maturity of up to one year at origin | 655 519.00 | 655 519.00 | | 655 519.00 |
VH Loans with a maturity of more than one year at origin | 1 031 902.00 | 148 603.00 | 577 715.00 | 1 031 902.00 |
VK Loans repaid during the year | 361 268.00 | | | 361 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 541 935.00 | 72 356.00 | 3 469 579.00 | 3 541 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 318 663.00 | 1 275 963.00 | 1 737 115.00 | 3 318 663.00 |
