| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 836.00 | 836.00 | | 836.00 |
BB Receivables related to investments | 2 810 047.00 | | 2 810 047.00 | 2 810 047.00 |
BD Other fixed assets | 38 000.00 | | 38 000.00 | 38 000.00 |
BJ TOTAL (I) | 2 848 883.00 | 836.00 | 2 848 047.00 | 2 848 883.00 |
BZ Other receivables | 115 619.00 | | 115 619.00 | 115 619.00 |
CF Cash and cash equivalents | 43 735.00 | | 43 735.00 | 43 735.00 |
CJ TOTAL (II) | 159 354.00 | | 159 354.00 | 159 354.00 |
CO Grand total (0 to V) | 3 008 237.00 | 836.00 | 3 007 401.00 | 3 008 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 725 580.00 | 725 580.00 | | 725 580.00 |
DD Legal reserve (1) | 56 319.00 | 35 274.00 | | 56 319.00 |
DG Other reserves | 734 144.00 | 479 415.00 | | 734 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 463 419.00 | 420 890.00 | | 463 419.00 |
DL TOTAL (I) | 1 979 462.00 | 1 661 159.00 | | 1 979 462.00 |
DS Convertible Bond Issues | 1 003 435.00 | 1 139 085.00 | | 1 003 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 697.00 | 9 280.00 | | 13 697.00 |
DW Advances and down payments received on current orders | 3 112.00 | 43 468.00 | | 3 112.00 |
DX Trade payables and related accounts | 7 492.00 | 9 406.00 | | 7 492.00 |
DY Tax and social security liabilities | 203.00 | 203.00 | | 203.00 |
EC TOTAL (IV) | 1 027 939.00 | 1 201 443.00 | | 1 027 939.00 |
EE Grand total (I to V) | 3 007 401.00 | 2 862 602.00 | | 3 007 401.00 |
| |
| 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 | 2 808 231.00 | | 40 652.00 | 2 808 231.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 848 047.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 836.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 836.00 | | | 836.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 807 395.00 | | 40 652.00 | 2 807 395.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 836.00 | | | 836.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 836.00 | | | 836.00 |
| |
| 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 | 13 697.00 | 13 697.00 | | 13 697.00 |
8B Suppliers and Related Accounts | 7 492.00 | 7 492.00 | | 7 492.00 |
8D Social Security and Other Social Organizations | 203.00 | 203.00 | | 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 112.00 | 3 112.00 | | 3 112.00 |
UL Receivables related to investments | 272 131.00 | | 272 131.00 | 272 131.00 |
VH Loans with a maturity of more than one year at origin | 1 003 435.00 | 140 523.00 | 567 355.00 | 1 003 435.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115 619.00 | 115 619.00 | | 115 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 387 750.00 | 115 619.00 | 272 131.00 | 387 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 027 939.00 | 165 027.00 | 567 355.00 | 1 027 939.00 |
