| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 399 718.00 | | 1 399 718.00 | 1 399 718.00 |
BZ Other receivables | 24 970.00 | | 24 970.00 | 24 970.00 |
CB Subscribed and called capital, not paid | 60 000.00 | | 60 000.00 | 60 000.00 |
CF Cash and cash equivalents | 38 141.00 | | 38 141.00 | 38 141.00 |
CJ TOTAL (II) | 123 111.00 | | 123 111.00 | 123 111.00 |
CO Grand total (0 to V) | 1 522 829.00 | | 1 522 829.00 | 1 522 829.00 |
CS Evaluated investments - equity method | 1 399 718.00 | | 1 399 718.00 | 1 399 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | | | 350 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 708.00 | | | -18 708.00 |
DK Regulated provisions | 221.00 | | | 221.00 |
DL TOTAL (I) | 331 513.00 | | | 331 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 191 286.00 | | | 1 191 286.00 |
EA Other liabilities | 30.00 | | | 30.00 |
EC TOTAL (IV) | 1 191 316.00 | | | 1 191 316.00 |
EE Grand total (I to V) | 1 522 829.00 | | | 1 522 829.00 |
EI Including equity loans | 1 191 286.00 | | | 1 191 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 461.00 | |
GF Total Operating Expenses (II) | | | 461.00 | |
GG - OPERATING RESULT (I - II) | | | -461.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 970.00 | |
GP Total financial income (V) | | | 24 970.00 | |
GR Interest and similar expenses | | | 42 996.00 | |
GU Total financial expenses (VI) | | | 42 996.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 221.00 | | | 221.00 |
HH Total exceptional expenses (VIII) | 221.00 | | | 221.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -221.00 | | | -221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 970.00 | | | 24 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 678.00 | | | 43 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 708.00 | | | -18 708.00 |
| |
| 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 | | | 1 399 718.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 399 718.00 | |
I4 DECREASES Grand Total | | | 1 399 718.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 399 718.00 | |
| |
| 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 | 1 191 286.00 | 170 558.00 | 510 364.00 | 1 191 286.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30.00 | 30.00 | | 30.00 |
VC Group and associates | 84 970.00 | 84 970.00 | | 84 970.00 |
VJ Loans taken out during the year | 1 398 320.00 | | | 1 398 320.00 |
VK Loans repaid during the year | 250 000.00 | | | 250 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 970.00 | 84 970.00 | | 84 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 191 316.00 | 170 588.00 | 510 364.00 | 1 191 316.00 |
