| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 19 818.00 | | 19 818.00 | 19 818.00 |
AT Other tangible assets | 25 326.00 | | 25 326.00 | 25 326.00 |
BB Receivables related to investments | 3 045 985.00 | | 3 045 985.00 | 3 045 985.00 |
BJ TOTAL (I) | 6 045 227.00 | | 6 045 227.00 | 6 045 227.00 |
BX Customers and related accounts | 52 415.00 | | 52 415.00 | 52 415.00 |
BZ Other receivables | 6 329.00 | | 6 329.00 | 6 329.00 |
CF Cash and cash equivalents | 288 331.00 | | 288 331.00 | 288 331.00 |
CH Prepaid expenses | 614.00 | | 614.00 | 614.00 |
CJ TOTAL (II) | 347 689.00 | | 347 689.00 | 347 689.00 |
CO Grand total (0 to V) | 6 392 915.00 | | 6 392 915.00 | 6 392 915.00 |
CU Other investments | 2 954 097.00 | | 2 954 097.00 | 2 954 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 302 834.00 | 2 302 834.00 | | 2 302 834.00 |
DG Other reserves | 2 910 704.00 | 2 910 704.00 | | 2 910 704.00 |
DH Retained earnings | -672 567.00 | -662 371.00 | | -672 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 272.00 | -10 196.00 | | -17 272.00 |
DL TOTAL (I) | 4 523 698.00 | 4 540 970.00 | | 4 523 698.00 |
DP Provisions for Risks | 51 831.00 | 51 831.00 | | 51 831.00 |
DR TOTAL (IV) | 51 831.00 | 51 831.00 | | 51 831.00 |
DU Loans and Debts from Credit Institutions (3) | 777 824.00 | 388 000.00 | | 777 824.00 |
DX Trade payables and related accounts | 7 860.00 | 12 662.00 | | 7 860.00 |
DY Tax and social security liabilities | 6 433.00 | 6 502.00 | | 6 433.00 |
EA Other liabilities | 1 025 271.00 | 1 024 794.00 | | 1 025 271.00 |
EC TOTAL (IV) | 1 817 387.00 | 1 431 958.00 | | 1 817 387.00 |
EE Grand total (I to V) | 6 392 915.00 | 6 024 759.00 | | 6 392 915.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 344.00 | | 4 344.00 | 4 344.00 |
FJ Net sales | 4 344.00 | | 4 344.00 | 4 344.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 314.00 | |
FR Total operating income (I) | | | 4 658.00 | |
FW Other purchases and external expenses | | | 16 235.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 236.00 | |
GG - OPERATING RESULT (I - II) | | | -11 578.00 | |
GR Interest and similar expenses | | | 5 694.00 | |
GU Total financial expenses (VI) | | | 5 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 658.00 | 7 374.00 | | 4 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 930.00 | 17 570.00 | | 21 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 272.00 | -10 195.00 | | -17 272.00 |
| |
| 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 | 5 629 763.00 | | 415 464.00 | 5 629 763.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000 082.00 | |
I4 DECREASES Grand Total | | | 6 045 227.00 | |
IO DECREASES Total including other intangible assets | | | 19 818.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 326.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 818.00 | | | 19 818.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 326.00 | | | 25 326.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 584 618.00 | | 415 464.00 | 5 584 618.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 51 831.00 | | | 51 831.00 |
7C Grand total | 51 831.00 | | | 51 831.00 |
| |
| 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 | 7 860.00 | 7 860.00 | | 7 860.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 025 271.00 | 1 025 271.00 | | 1 025 271.00 |
UL Receivables related to investments | 3 045 985.00 | | 3 045 985.00 | 3 045 985.00 |
UX Other trade receivables | 52 415.00 | 52 415.00 | | 52 415.00 |
VB VAT | 6 329.00 | 6 329.00 | | 6 329.00 |
VH Loans with a maturity of more than one year at origin | 777 824.00 | 777 824.00 | | 777 824.00 |
VJ Loans taken out during the year | 388 000.00 | | | 388 000.00 |
VS Prepaid expenses | 614.00 | 614.00 | | 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 105 343.00 | 59 358.00 | 3 045 985.00 | 3 105 343.00 |
VW VAT | 6 433.00 | 6 433.00 | | 6 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 817 387.00 | 1 817 387.00 | | 1 817 387.00 |
