| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 021.00 | | 5 021.00 | 5 021.00 |
BJ TOTAL (I) | 176 888.00 | 70 973.00 | 105 914.00 | 176 888.00 |
BZ Other receivables | 41 769.00 | | 41 769.00 | 41 769.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 41 769.00 | | 41 769.00 | 41 769.00 |
CO Grand total (0 to V) | 218 657.00 | 70 973.00 | 147 684.00 | 218 657.00 |
CU Other investments | 171 866.00 | 70 973.00 | 100 893.00 | 171 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 400.00 | 45 400.00 | | 45 400.00 |
DB Share, merger, contribution premiums, etc. | 62 100.00 | 62 100.00 | | 62 100.00 |
DD Legal reserve (1) | 4 540.00 | 4 540.00 | | 4 540.00 |
DH Retained earnings | -13 868.00 | | | -13 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 741.00 | -13 868.00 | | -26 741.00 |
DL TOTAL (I) | 71 429.00 | 98 171.00 | | 71 429.00 |
DP Provisions for Risks | 70 000.00 | 68 000.00 | | 70 000.00 |
DR TOTAL (IV) | 70 000.00 | 68 000.00 | | 70 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 264.00 | | |
DX Trade payables and related accounts | 6 254.00 | 6 131.00 | | 6 254.00 |
EC TOTAL (IV) | 6 254.00 | 6 396.00 | | 6 254.00 |
EE Grand total (I to V) | 147 684.00 | 172 567.00 | | 147 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 220.00 | |
GF Total Operating Expenses (II) | | | 21 220.00 | |
GG - OPERATING RESULT (I - II) | | | -21 220.00 | |
GH Attributed profit or transferred loss (III) | | | 4 964.00 | |
GI Supported loss or transferred profit (IV) | | | -242.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149.00 | |
GL Other interest and similar income | | | 39.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 000.00 | |
GP Total financial income (V) | | | 189.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 000.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 11 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 98.00 | | | 98.00 |
HC Reversals of provisions and transfers of expenses | | 556.00 | | |
HD Total exceptional income (VII) | 98.00 | 556.00 | | 98.00 |
HF Exceptional expenses on capital transactions | 10.00 | 556.00 | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 556.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 88.00 | | | 88.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 252.00 | 11 034.00 | | 5 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 994.00 | 24 902.00 | | 31 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 741.00 | -13 868.00 | | -26 741.00 |
| |
| 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 | 180 885.00 | | 5 035.00 | 180 885.00 |
I3 DECREASES Total Financial Fixed Assets | 9 022.00 | 10.00 | 176 888.00 | 9 022.00 |
I4 DECREASES Grand Total | 9 022.00 | 10.00 | 176 888.00 | 9 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 885.00 | | 5 035.00 | 180 885.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 68 000.00 | 2 000.00 | | 68 000.00 |
7B Total provisions for depreciation | 61 973.00 | 9 000.00 | | 61 973.00 |
7C Grand total | 129 973.00 | 11 000.00 | | 129 973.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 9 000.00 | | |
