| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 72 033 854.00 | 2 000 000.00 | 70 033 854.00 | 72 033 854.00 |
BX Customers and related accounts | 8 040.00 | | 8 040.00 | 8 040.00 |
BZ Other receivables | 259 573.00 | | 259 573.00 | 259 573.00 |
CJ TOTAL (II) | 267 613.00 | | 267 613.00 | 267 613.00 |
CO Grand total (0 to V) | 72 301 467.00 | 2 000 000.00 | 70 301 467.00 | 72 301 467.00 |
CU Other investments | 72 033 854.00 | 2 000 000.00 | 70 033 854.00 | 72 033 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 466 000.00 | 65 466 000.00 | | 65 466 000.00 |
DB Share, merger, contribution premiums, etc. | 5 695 656.00 | 5 695 656.00 | | 5 695 656.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -970 609.00 | -944 809.00 | | -970 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -542 423.00 | -25 800.00 | | -542 423.00 |
DL TOTAL (I) | 69 648 624.00 | 70 191 047.00 | | 69 648 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 6 660.00 | 25 850.00 | | 6 660.00 |
DY Tax and social security liabilities | 189 473.00 | 142.00 | | 189 473.00 |
EA Other liabilities | 456 710.00 | 1 021 391.00 | | 456 710.00 |
EC TOTAL (IV) | 652 843.00 | 1 047 383.00 | | 652 843.00 |
EE Grand total (I to V) | 70 301 467.00 | 71 238 430.00 | | 70 301 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 952.00 | |
FX Taxes, duties, and similar payments | | | 61.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 013.00 | |
GG - OPERATING RESULT (I - II) | | | -4 013.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 647 067.00 | |
GL Other interest and similar income | | | 8 040.00 | |
GP Total financial income (V) | | | 1 655 107.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 000 000.00 | |
GR Interest and similar expenses | | | 4 140.00 | |
GU Total financial expenses (VI) | | | 2 004 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -349 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -353 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 393 032.00 | 2 737 741.00 | | 4 393 032.00 |
HD Total exceptional income (VII) | 4 393 032.00 | 2 737 741.00 | | 4 393 032.00 |
HF Exceptional expenses on capital transactions | 4 393 033.00 | 2 737 741.00 | | 4 393 033.00 |
HH Total exceptional expenses (VIII) | 4 393 033.00 | 2 737 741.00 | | 4 393 033.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HK Income tax | 189 376.00 | | | 189 376.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 048 139.00 | 2 737 741.00 | | 6 048 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 590 562.00 | 2 763 541.00 | | 6 590 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -542 423.00 | -25 800.00 | | -542 423.00 |
| |
| 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 | 71 237 730.00 | | 5 189 157.00 | 71 237 730.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 393 033.00 | 72 033 854.00 | |
I4 DECREASES Grand Total | | 4 393 033.00 | 72 033 854.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 237 730.00 | | 5 189 157.00 | 71 237 730.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 2 000 000.00 | | |
7C Grand total | | 2 000 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 000 000.00 | | |
| |
| 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 | 6 660.00 | 6 660.00 | | 6 660.00 |
8E Income Taxes | 189 376.00 | 189 376.00 | | 189 376.00 |
UX Other trade receivables | 8 040.00 | 8 040.00 | | 8 040.00 |
VB VAT | 1 467.00 | 1 467.00 | | 1 467.00 |
VI Group and Associates | 456 710.00 | 456 710.00 | | 456 710.00 |
VQ Other Taxes, Duties, and Similar Debts | 97.00 | 97.00 | | 97.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 258 106.00 | 258 106.00 | | 258 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 267 613.00 | 267 613.00 | | 267 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 652 843.00 | 652 843.00 | | 652 843.00 |
