| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 266.00 | 4 266.00 | | 4 266.00 |
BB Receivables related to investments | 1 250.00 | | 1 250.00 | 1 250.00 |
BH Other financial assets | 7 413.00 | | 7 413.00 | 7 413.00 |
BJ TOTAL (I) | 137 829.00 | 4 266.00 | 133 563.00 | 137 829.00 |
BZ Other receivables | 99 007.00 | | 99 007.00 | 99 007.00 |
CF Cash and cash equivalents | 14 139.00 | | 14 139.00 | 14 139.00 |
CJ TOTAL (II) | 113 146.00 | | 113 146.00 | 113 146.00 |
CO Grand total (0 to V) | 250 975.00 | 4 266.00 | 246 709.00 | 250 975.00 |
CU Other investments | 124 900.00 | | 124 900.00 | 124 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 5 959.00 | 5 959.00 | | 5 959.00 |
DG Other reserves | 95 465.00 | 95 465.00 | | 95 465.00 |
DH Retained earnings | -239 329.00 | -300 550.00 | | -239 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 046.00 | 61 221.00 | | -57 046.00 |
DK Regulated provisions | 7 900.00 | 7 900.00 | | 7 900.00 |
DL TOTAL (I) | 112 948.00 | 169 995.00 | | 112 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 780.00 | 139 006.00 | | 104 780.00 |
DX Trade payables and related accounts | 2 379.00 | 3 567.00 | | 2 379.00 |
DY Tax and social security liabilities | 2 472.00 | 2 472.00 | | 2 472.00 |
EA Other liabilities | 24 129.00 | 24 129.00 | | 24 129.00 |
EC TOTAL (IV) | 133 761.00 | 169 175.00 | | 133 761.00 |
EE Grand total (I to V) | 246 709.00 | 339 170.00 | | 246 709.00 |
EG Accrued income and payables due within one year | 133 761.00 | 169 175.00 | | 133 761.00 |
EI Including equity loans | 104 780.00 | | | 104 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 259.00 | |
GF Total Operating Expenses (II) | | | 8 259.00 | |
GG - OPERATING RESULT (I - II) | | | -8 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 932.00 | |
GP Total financial income (V) | | | 110 932.00 | |
GR Interest and similar expenses | | | 1 667.00 | |
GU Total financial expenses (VI) | | | 1 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 158 053.00 | 44.00 | | 158 053.00 |
HH Total exceptional expenses (VIII) | 158 053.00 | 44.00 | | 158 053.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -158 053.00 | -44.00 | | -158 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 932.00 | 81 055.00 | | 110 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 979.00 | 19 834.00 | | 167 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 046.00 | 61 221.00 | | -57 046.00 |
| |
| 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 | 150 000.00 | | | 150 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 171.00 | 133 563.00 | |
I4 DECREASES Grand Total | | 12 171.00 | 137 829.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 266.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 266.00 | | | 4 266.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 145 734.00 | | | 145 734.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 266.00 | | | 4 266.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 266.00 | | | 4 266.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 900.00 | | | 7 900.00 |
7C Grand total | 7 900.00 | | | 7 900.00 |
| |
| 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 | 2 379.00 | 2 379.00 | | 2 379.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 129.00 | 24 129.00 | | 24 129.00 |
UL Receivables related to investments | 1 250.00 | | 1 250.00 | 1 250.00 |
UT Other financial assets | 7 413.00 | | 7 413.00 | 7 413.00 |
VB VAT | 524.00 | 524.00 | | 524.00 |
VC Group and associates | 97 045.00 | 97 045.00 | | 97 045.00 |
VI Group and Associates | 104 780.00 | 104 780.00 | | 104 780.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 438.00 | 1 438.00 | | 1 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 670.00 | 99 007.00 | 8 663.00 | 107 670.00 |
VW VAT | 2 472.00 | 2 472.00 | | 2 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 761.00 | 133 761.00 | | 133 761.00 |
