| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 621.00 | | 1 621.00 | 1 621.00 |
BB Receivables related to investments | 983 751.00 | | 983 751.00 | 983 751.00 |
BD Other fixed assets | 1 990 000.00 | | 1 990 000.00 | 1 990 000.00 |
BJ TOTAL (I) | 9 475 373.00 | 1 213 987.00 | 8 261 385.00 | 9 475 373.00 |
BT Goods | | | | |
BX Customers and related accounts | 684.00 | | 684.00 | 684.00 |
BZ Other receivables | 4 537.00 | | 4 537.00 | 4 537.00 |
CF Cash and cash equivalents | 27 900.00 | | 27 900.00 | 27 900.00 |
CJ TOTAL (II) | 33 122.00 | | 33 122.00 | 33 122.00 |
CO Grand total (0 to V) | 9 508 495.00 | 1 213 987.00 | 8 294 508.00 | 9 508 495.00 |
CS Evaluated investments - equity method | 6 500 000.00 | 1 213 988.00 | 5 286 012.00 | 6 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 326 923.00 | 6 326 923.00 | | 6 326 923.00 |
DB Share, merger, contribution premiums, etc. | 2 615 384.00 | 2 615 384.00 | | 2 615 384.00 |
DD Legal reserve (1) | 105 939.00 | 105 939.00 | | 105 939.00 |
DH Retained earnings | -1 387 739.00 | -1 374 455.00 | | -1 387 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 630.00 | -13 283.00 | | -13 630.00 |
DL TOTAL (I) | 7 646 876.00 | 7 660 507.00 | | 7 646 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 541 248.00 | 541 248.00 | | 541 248.00 |
DX Trade payables and related accounts | 4 260.00 | 6 343.00 | | 4 260.00 |
DY Tax and social security liabilities | 102 122.00 | 112 384.00 | | 102 122.00 |
EC TOTAL (IV) | 647 631.00 | 659 976.00 | | 647 631.00 |
EE Grand total (I to V) | 8 294 508.00 | 8 320 484.00 | | 8 294 508.00 |
EG Accrued income and payables due within one year | 647 631.00 | 659 976.00 | | 647 631.00 |
| |
| 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 | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 486.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 486.00 | |
GG - OPERATING RESULT (I - II) | | | -8 485.00 | |
GL Other interest and similar income | | | 624.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 624.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 1.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 624.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 196.00 | 10.00 | | 196.00 |
HD Total exceptional income (VII) | 196.00 | 10.00 | | 196.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 195.00 | 10.00 | | 195.00 |
HK Income tax | 5 964.00 | 16 818.00 | | 5 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 820.00 | 212 942.00 | | 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 451.00 | 226 225.00 | | 14 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 631.00 | -13 283.00 | | -13 631.00 |
| |
| 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 | 8 995 135.00 | | 817 238.00 | 8 995 135.00 |
I3 DECREASES Total Financial Fixed Assets | | 337 000.00 | 9 473 752.00 | |
I4 DECREASES Grand Total | | 337 000.00 | 9 475 373.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 621.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 621.00 | | | 1 621.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 993 514.00 | | 817 238.00 | 8 993 514.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 213 988.00 | | | 1 213 988.00 |
7C Grand total | 1 213 988.00 | | | 1 213 988.00 |
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 | 4 260.00 | 4 260.00 | | 4 260.00 |
8E Income Taxes | 102 122.00 | 102 122.00 | | 102 122.00 |
UL Receivables related to investments | 983 752.00 | | 983 752.00 | 983 752.00 |
UX Other trade receivables | 684.00 | 36.00 | 648.00 | 684.00 |
VB VAT | 4 338.00 | 4 338.00 | | 4 338.00 |
VI Group and Associates | 541 249.00 | | | 541 249.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200.00 | 200.00 | | 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 988 974.00 | 4 574.00 | 984 400.00 | 988 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 647 631.00 | 106 382.00 | | 647 631.00 |
