| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 611.00 | 2 266.00 | 345.00 | 2 611.00 |
BB Receivables related to investments | 358 245.00 | | 358 245.00 | 358 245.00 |
BH Other financial assets | 25.00 | | 25.00 | 25.00 |
BJ TOTAL (I) | 1 161 231.00 | 2 266.00 | 1 158 965.00 | 1 161 231.00 |
CF Cash and cash equivalents | 15 520.00 | | 15 520.00 | 15 520.00 |
CJ TOTAL (II) | 15 520.00 | | 15 520.00 | 15 520.00 |
CO Grand total (0 to V) | 1 176 751.00 | 2 266.00 | 1 174 485.00 | 1 176 751.00 |
CU Other investments | 800 350.00 | | 800 350.00 | 800 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 008 000.00 | 1 008 000.00 | | 1 008 000.00 |
DD Legal reserve (1) | 4 442.00 | 4 422.00 | | 4 442.00 |
DG Other reserves | 84 216.00 | 83 835.00 | | 84 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 096.00 | 401.00 | | -33 096.00 |
DK Regulated provisions | 103 897.00 | 103 897.00 | | 103 897.00 |
DL TOTAL (I) | 1 167 460.00 | 1 200 555.00 | | 1 167 460.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240.00 | 238.00 | | 240.00 |
DX Trade payables and related accounts | 2 408.00 | 3 492.00 | | 2 408.00 |
DY Tax and social security liabilities | 4 377.00 | | | 4 377.00 |
EC TOTAL (IV) | 7 025.00 | 3 730.00 | | 7 025.00 |
EE Grand total (I to V) | 1 174 485.00 | 1 204 285.00 | | 1 174 485.00 |
EG Accrued income and payables due within one year | 7 025.00 | 3 730.00 | | 7 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 727.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 293.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | -11.00 | |
GF Total Operating Expenses (II) | | | 3 020.00 | |
GG - OPERATING RESULT (I - II) | | | -3 020.00 | |
GL Other interest and similar income | | | 4 540.00 | |
GP Total financial income (V) | | | 4 540.00 | |
GR Interest and similar expenses | | | 239.00 | |
GU Total financial expenses (VI) | | | 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 30 000.00 | | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 000.00 | | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 000.00 | | | -30 000.00 |
HK Income tax | 4 377.00 | | | 4 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 540.00 | 5 000.00 | | 4 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 636.00 | 4 598.00 | | 37 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 096.00 | 401.00 | | -33 096.00 |
| |
| 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 | 1 186 690.00 | | 9 539.00 | 1 186 690.00 |
I3 DECREASES Total Financial Fixed Assets | | 34 999.00 | 1 158 619.00 | |
I4 DECREASES Grand Total | | 34 999.00 | 1 161 231.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 611.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 611.00 | | | 2 611.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 184 079.00 | | 9 539.00 | 1 184 079.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 973.00 | 293.00 | | 1 973.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 973.00 | 293.00 | | 1 973.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 103 897.00 | | | 103 897.00 |
7C Grand total | 103 897.00 | | | 103 897.00 |
| |
| 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 | 2 408.00 | 2 408.00 | | 2 408.00 |
8E Income Taxes | 4 377.00 | 4 377.00 | | 4 377.00 |
UL Receivables related to investments | 358 244.00 | 358 244.00 | | 358 244.00 |
UT Other financial assets | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 269.00 | 358 269.00 | | 358 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 025.00 | 7 025.00 | | 7 025.00 |
