| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 100.00 | 3 531.00 | 14 569.00 | 18 100.00 |
BJ TOTAL (I) | 55 148.00 | 25 531.00 | 29 617.00 | 55 148.00 |
BX Customers and related accounts | 987.00 | | 987.00 | 987.00 |
BZ Other receivables | 132 344.00 | | 132 344.00 | 132 344.00 |
CF Cash and cash equivalents | 6 068.00 | | 6 068.00 | 6 068.00 |
CJ TOTAL (II) | 139 399.00 | | 139 399.00 | 139 399.00 |
CO Grand total (0 to V) | 194 547.00 | 25 531.00 | 169 016.00 | 194 547.00 |
CU Other investments | 37 048.00 | 22 000.00 | 15 048.00 | 37 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -78 599.00 | -26 701.00 | | -78 599.00 |
DL TOTAL (I) | -77 599.00 | -25 701.00 | | -77 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246 427.00 | 214 661.00 | | 246 427.00 |
DX Trade payables and related accounts | 189.00 | 79.00 | | 189.00 |
EC TOTAL (IV) | 246 616.00 | 214 740.00 | | 246 616.00 |
EE Grand total (I to V) | 169 016.00 | 189 039.00 | | 169 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 164.00 | |
GF Total Operating Expenses (II) | | | 164.00 | |
GG - OPERATING RESULT (I - II) | | | -164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 612.00 | |
GL Other interest and similar income | | | 514.00 | |
GP Total financial income (V) | | | 514.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 085.00 | |
GR Interest and similar expenses | | | 75 864.00 | |
GU Total financial expenses (VI) | | | 78 949.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -78 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 514.00 | 3 127.00 | | 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 113.00 | 29 829.00 | | 79 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -78 599.00 | -26 701.00 | | -78 599.00 |
| |
| 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 | 50 648.00 | | 4 500.00 | 50 648.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 148.00 | |
I4 DECREASES Grand Total | | | 55 148.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 648.00 | | 4 500.00 | 50 648.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 446.00 | 3 085.00 | | 446.00 |
7B Total provisions for depreciation | 22 446.00 | 3 085.00 | | 22 446.00 |
7C Grand total | 22 446.00 | 3 085.00 | | 22 446.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 3 085.00 | | |
| |
| 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 | 189.00 | 189.00 | | 189.00 |
UL Receivables related to investments | 18 100.00 | 18 100.00 | | 18 100.00 |
UX Other trade receivables | 987.00 | 987.00 | | 987.00 |
VC Group and associates | 132 344.00 | 132 344.00 | | 132 344.00 |
VI Group and Associates | 246 427.00 | 246 427.00 | | 246 427.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 431.00 | 151 431.00 | | 151 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 246 616.00 | 246 616.00 | | 246 616.00 |
