| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 3 186 969.00 | | 3 186 969.00 | 3 186 969.00 |
BZ Other receivables | 26 125.00 | | 26 125.00 | 26 125.00 |
CF Cash and cash equivalents | 10 581.00 | | 10 581.00 | 10 581.00 |
CJ TOTAL (II) | 36 706.00 | | 36 706.00 | 36 706.00 |
CO Grand total (0 to V) | 3 223 675.00 | | 3 223 675.00 | 3 223 675.00 |
CP Shares due in less than one year | 15.00 | | | 15.00 |
CU Other investments | 3 186 954.00 | | 3 186 954.00 | 3 186 954.00 |
| |
| 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 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 187 952.00 | 187 942.00 | | 187 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 584.00 | 43 709.00 | | -12 584.00 |
DK Regulated provisions | 36 954.00 | 36 030.00 | | 36 954.00 |
DL TOTAL (I) | 1 312 322.00 | 1 367 682.00 | | 1 312 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 682 173.00 | 1 678 207.00 | | 1 682 173.00 |
DX Trade payables and related accounts | 10 680.00 | 10 989.00 | | 10 680.00 |
DY Tax and social security liabilities | 218 500.00 | 275 000.00 | | 218 500.00 |
EC TOTAL (IV) | 1 911 353.00 | 1 964 196.00 | | 1 911 353.00 |
EE Grand total (I to V) | 3 223 675.00 | 3 331 878.00 | | 3 223 675.00 |
EG Accrued income and payables due within one year | 1 911 353.00 | 1 964 196.00 | | 1 911 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 694.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 694.00 | |
GG - OPERATING RESULT (I - II) | | | -7 694.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 080.00 | |
GP Total financial income (V) | | | 15 080.00 | |
GR Interest and similar expenses | | | 19 046.00 | |
GU Total financial expenses (VI) | | | 19 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 966.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 924.00 | 7 390.00 | | 924.00 |
HH Total exceptional expenses (VIII) | 924.00 | 7 390.00 | | 924.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -924.00 | -7 390.00 | | -924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 080.00 | 84 994.00 | | 15 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 664.00 | 41 285.00 | | 27 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 584.00 | 43 709.00 | | -12 584.00 |
| |
| 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 | 3 186 969.00 | | | 3 186 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 186 969.00 | |
I4 DECREASES Grand Total | | | 3 186 969.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 186 969.00 | | | 3 186 969.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 36 030.00 | 924.00 | | 36 030.00 |
7C Grand total | 36 030.00 | 924.00 | | 36 030.00 |
UJ - Exceptional | | 924.00 | | |
| |
| 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 | 10 680.00 | 10 680.00 | | 10 680.00 |
UT Other financial assets | 15.00 | 15.00 | | 15.00 |
VB VAT | 1 713.00 | 1 713.00 | | 1 713.00 |
VC Group and associates | 23 400.00 | 23 400.00 | | 23 400.00 |
VI Group and Associates | 1 900 673.00 | 1 900 673.00 | | 1 900 673.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 012.00 | 1 012.00 | | 1 012.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 140.00 | 26 140.00 | | 26 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 911 353.00 | 1 911 353.00 | | 1 911 353.00 |
