| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 489 493.00 | | 2 489 493.00 | 2 489 493.00 |
BJ TOTAL (I) | 13 827 107.00 | | 13 827 107.00 | 13 827 107.00 |
BV Advances and down payments on orders | 184.00 | | 184.00 | 184.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 252 017.00 | | 252 017.00 | 252 017.00 |
CJ TOTAL (II) | 252 501.00 | | 252 501.00 | 252 501.00 |
CO Grand total (0 to V) | 14 079 608.00 | | 14 079 608.00 | 14 079 608.00 |
CP Shares due in less than one year | 489 493.00 | | | 489 493.00 |
CU Other investments | 11 337 614.00 | | 11 337 614.00 | 11 337 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 650 010.00 | 11 650 010.00 | | 11 650 010.00 |
DH Retained earnings | -561 988.00 | -428 839.00 | | -561 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 684.00 | -133 149.00 | | -72 684.00 |
DK Regulated provisions | 585 153.00 | 522 487.00 | | 585 153.00 |
DL TOTAL (I) | 11 600 491.00 | 11 610 509.00 | | 11 600 491.00 |
DU Loans and Debts from Credit Institutions (3) | 2 469 626.00 | 2 441 080.00 | | 2 469 626.00 |
DX Trade payables and related accounts | 9 491.00 | 6 402.00 | | 9 491.00 |
EC TOTAL (IV) | 2 479 117.00 | 2 447 482.00 | | 2 479 117.00 |
EE Grand total (I to V) | 14 079 608.00 | 14 057 991.00 | | 14 079 608.00 |
EG Accrued income and payables due within one year | 2 479 117.00 | 2 447 482.00 | | 2 479 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 428.00 | |
GF Total Operating Expenses (II) | | | 10 428.00 | |
GG - OPERATING RESULT (I - II) | | | -10 428.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 956.00 | |
GP Total financial income (V) | | | 28 956.00 | |
GR Interest and similar expenses | | | 28 547.00 | |
GU Total financial expenses (VI) | | | 28 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 62 666.00 | 118 123.00 | | 62 666.00 |
HH Total exceptional expenses (VIII) | 62 666.00 | 118 123.00 | | 62 666.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62 666.00 | -118 123.00 | | -62 666.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 956.00 | 29 142.00 | | 28 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 640.00 | 162 291.00 | | 101 640.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 684.00 | -133 149.00 | | -72 684.00 |
| |
| 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 | 13 770 294.00 | | 88 098.00 | 13 770 294.00 |
I3 DECREASES Total Financial Fixed Assets | 31 285.00 | | 13 827 107.00 | 31 285.00 |
I4 DECREASES Grand Total | 31 285.00 | | 13 827 107.00 | 31 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 770 294.00 | | 88 098.00 | 13 770 294.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 522 487.00 | 62 666.00 | | 522 487.00 |
7C Grand total | 522 487.00 | 62 666.00 | | 522 487.00 |
UJ - Exceptional | | 62 666.00 | | |
| |
| 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 | 9 491.00 | 9 491.00 | | 9 491.00 |
UL Receivables related to investments | 2 489 493.00 | 489 493.00 | 2 000 000.00 | 2 489 493.00 |
VI Group and Associates | 2 469 626.00 | 2 469 626.00 | | 2 469 626.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 489 793.00 | 489 793.00 | 2 000 000.00 | 2 489 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 479 117.00 | 2 479 117.00 | | 2 479 117.00 |
