| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 901 097.00 | 184 479.00 | 2 716 618.00 | 2 901 097.00 |
BJ TOTAL (I) | 3 901 088.00 | 1 184 470.00 | 2 716 618.00 | 3 901 088.00 |
CF Cash and cash equivalents | 7 104.00 | | 7 104.00 | 7 104.00 |
CJ TOTAL (II) | 7 104.00 | | 7 104.00 | 7 104.00 |
CO Grand total (0 to V) | 3 908 192.00 | 1 184 470.00 | 2 723 722.00 | 3 908 192.00 |
CU Other investments | 999 991.00 | 999 991.00 | | 999 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -1 083 597.00 | -970 542.00 | | -1 083 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -117 247.00 | -113 055.00 | | -117 247.00 |
DL TOTAL (I) | -200 845.00 | -83 597.00 | | -200 845.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 69.00 | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 922 141.00 | 3 648 967.00 | | 2 922 141.00 |
DX Trade payables and related accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
EC TOTAL (IV) | 2 924 568.00 | 3 651 436.00 | | 2 924 568.00 |
EE Grand total (I to V) | 2 723 722.00 | 3 567 838.00 | | 2 723 722.00 |
EG Accrued income and payables due within one year | 2 924 568.00 | 3 651 436.00 | | 2 924 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 725.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 2 750.00 | |
GG - OPERATING RESULT (I - II) | | | -2 750.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 926.00 | |
GP Total financial income (V) | | | 42 926.00 | |
GQ Financial allocations to depreciation and provisions | | | 114 250.00 | |
GR Interest and similar expenses | | | 43 173.00 | |
GU Total financial expenses (VI) | | | 157 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -117 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 926.00 | 44 372.00 | | 42 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 174.00 | 157 428.00 | | 160 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -117 247.00 | -113 055.00 | | -117 247.00 |
| |
| 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 | 4 628 161.00 | | 167 300.00 | 4 628 161.00 |
I3 DECREASES Total Financial Fixed Assets | | 894 372.00 | 3 901 088.00 | |
I4 DECREASES Grand Total | | 894 372.00 | 3 901 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 628 161.00 | | 167 300.00 | 4 628 161.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 70 230.00 | 114 249.00 | | 70 230.00 |
7B Total provisions for depreciation | 1 070 220.00 | 114 250.00 | | 1 070 220.00 |
7C Grand total | 1 070 220.00 | 114 250.00 | | 1 070 220.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 114 250.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 922 142.00 | 2 922 142.00 | | 2 922 142.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
UL Receivables related to investments | 2 901 097.00 | 2 901 097.00 | | 2 901 097.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 901 097.00 | 2 901 097.00 | | 2 901 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 924 568.00 | 2 924 568.00 | | 2 924 568.00 |
