| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 274.00 | 9 274.00 | | 9 274.00 |
BJ TOTAL (I) | 2 113 795.00 | 9 274.00 | 2 104 521.00 | 2 113 795.00 |
BZ Other receivables | 59 758.00 | | 59 758.00 | 59 758.00 |
CF Cash and cash equivalents | 23 014.00 | | 23 014.00 | 23 014.00 |
CJ TOTAL (II) | 82 772.00 | | 82 772.00 | 82 772.00 |
CO Grand total (0 to V) | 2 196 567.00 | 9 274.00 | 2 187 293.00 | 2 196 567.00 |
CR Shares due in more than one year | 53 538.00 | | | 53 538.00 |
CU Other investments | 2 104 521.00 | | 2 104 521.00 | 2 104 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 632 880.00 | 632 880.00 | | 632 880.00 |
DH Retained earnings | -413 277.00 | -387 977.00 | | -413 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 304.00 | -25 300.00 | | -44 304.00 |
DL TOTAL (I) | 230 299.00 | 274 603.00 | | 230 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 936 236.00 | 1 908 059.00 | | 1 936 236.00 |
DX Trade payables and related accounts | 20 758.00 | 26 107.00 | | 20 758.00 |
EC TOTAL (IV) | 1 956 994.00 | 1 934 166.00 | | 1 956 994.00 |
EE Grand total (I to V) | 2 187 293.00 | 2 208 768.00 | | 2 187 293.00 |
EG Accrued income and payables due within one year | 48 935.00 | 1 934 166.00 | | 48 935.00 |
| |
| 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 | | | 21 448.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 448.00 | |
GG - OPERATING RESULT (I - II) | | | -21 448.00 | |
GL Other interest and similar income | | | 5 320.00 | |
GP Total financial income (V) | | | 5 320.00 | |
GR Interest and similar expenses | | | 28 177.00 | |
GU Total financial expenses (VI) | | | 28 177.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 320.00 | 1.00 | | 5 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 624.00 | 25 301.00 | | 49 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 304.00 | -25 300.00 | | -44 304.00 |
| |
| 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 | 2 113 795.00 | | | 2 113 795.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 104 521.00 | |
I4 DECREASES Grand Total | | | 2 113 795.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 274.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 274.00 | | | 9 274.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 104 521.00 | | | 2 104 521.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 274.00 | | | 9 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 274.00 | | | 9 274.00 |
| |
| 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 | 20 758.00 | 20 758.00 | | 20 758.00 |
VC Group and associates | 58 859.00 | | | 58 859.00 |
VI Group and Associates | 1 936 236.00 | 28 177.00 | | 1 936 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 900.00 | | | 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 758.00 | 6 220.00 | 53 538.00 | 59 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 956 994.00 | 48 935.00 | | 1 956 994.00 |
