| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 826.00 | 3 826.00 | 6 000.00 | 9 826.00 |
BB Receivables related to investments | 234 544.00 | 46 197.00 | 188 347.00 | 234 544.00 |
BJ TOTAL (I) | 19 757 901.00 | 58 023.00 | 19 699 878.00 | 19 757 901.00 |
BX Customers and related accounts | 180 522.00 | 150 435.00 | 30 087.00 | 180 522.00 |
BZ Other receivables | 6 258.00 | | 6 258.00 | 6 258.00 |
CF Cash and cash equivalents | 4 080.00 | | 4 080.00 | 4 080.00 |
CJ TOTAL (II) | 190 860.00 | 150 435.00 | 40 425.00 | 190 860.00 |
CO Grand total (0 to V) | 19 948 761.00 | 208 458.00 | 19 740 303.00 | 19 948 761.00 |
CU Other investments | 19 513 531.00 | 8 000.00 | 19 505 531.00 | 19 513 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 359 064.00 | 1 359 064.00 | | 1 359 064.00 |
DB Share, merger, contribution premiums, etc. | 3 262 001.00 | 3 262 001.00 | | 3 262 001.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 1 308 764.00 | 1 308 764.00 | | 1 308 764.00 |
DH Retained earnings | 8 895 027.00 | 8 738 872.00 | | 8 895 027.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -237 712.00 | 156 155.00 | | -237 712.00 |
DL TOTAL (I) | 14 787 143.00 | 15 024 856.00 | | 14 787 143.00 |
DX Trade payables and related accounts | 7 884.00 | 10 766.00 | | 7 884.00 |
DY Tax and social security liabilities | 30 087.00 | 30 087.00 | | 30 087.00 |
EA Other liabilities | 4 915 189.00 | 4 875 113.00 | | 4 915 189.00 |
EC TOTAL (IV) | 4 953 160.00 | 4 915 966.00 | | 4 953 160.00 |
EE Grand total (I to V) | 19 740 303.00 | 19 940 822.00 | | 19 740 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 847.00 | |
FX Taxes, duties, and similar payments | | | 1 266.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 150 435.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 160 551.00 | |
GG - OPERATING RESULT (I - II) | | | -160 550.00 | |
GL Other interest and similar income | | | 1 111.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 111.00 | |
GQ Financial allocations to depreciation and provisions | | | 54 197.00 | |
GR Interest and similar expenses | | | 24 076.00 | |
GU Total financial expenses (VI) | | | 78 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -237 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 111.00 | 193 421.00 | | 1 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 824.00 | 37 266.00 | | 238 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -237 712.00 | 156 155.00 | | -237 712.00 |
| |
| 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 | 19 756 790.00 | | 1 111.00 | 19 756 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 748 075.00 | |
I4 DECREASES Grand Total | | | 19 757 901.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 826.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 826.00 | | | 9 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 746 964.00 | | 1 111.00 | 19 746 964.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 826.00 | | | 3 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 826.00 | | | 3 826.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 46 197.00 | | |
6T Receivables | | 150 435.00 | | |
7B Total provisions for depreciation | | 204 632.00 | | |
7C Grand total | | 204 632.00 | | |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 150 435.00 | | |
UG - Financial | | 54 197.00 | | |
| |
| 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 | 7 884.00 | 7 884.00 | | 7 884.00 |
UL Receivables related to investments | 234 544.00 | 234 544.00 | | 234 544.00 |
UX Other trade receivables | 180 522.00 | 180 522.00 | | 180 522.00 |
VB VAT | 6 258.00 | 6 258.00 | | 6 258.00 |
VI Group and Associates | 4 915 189.00 | 4 915 189.00 | | 4 915 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 421 324.00 | 421 324.00 | | 421 324.00 |
VW VAT | 30 087.00 | 30 087.00 | | 30 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 953 160.00 | 4 953 160.00 | | 4 953 160.00 |
