| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 409 056.00 | | 409 056.00 | 409 056.00 |
BJ TOTAL (I) | 475 462.00 | | 475 462.00 | 475 462.00 |
BZ Other receivables | 23 551.00 | | 23 551.00 | 23 551.00 |
CF Cash and cash equivalents | 76 895.00 | | 76 895.00 | 76 895.00 |
CJ TOTAL (II) | 100 445.00 | | 100 445.00 | 100 445.00 |
CO Grand total (0 to V) | 575 908.00 | | 575 908.00 | 575 908.00 |
CP Shares due in less than one year | 409 056.00 | | | 409 056.00 |
CU Other investments | 66 406.00 | | 66 406.00 | 66 406.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -81 844.00 | -75 498.00 | | -81 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 732.00 | -6 345.00 | | -5 732.00 |
DK Regulated provisions | 5 051.00 | 5 051.00 | | 5 051.00 |
DL TOTAL (I) | -81 524.00 | -75 792.00 | | -81 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 655 442.00 | 2 006 110.00 | | 655 442.00 |
DX Trade payables and related accounts | 1 440.00 | 1 380.00 | | 1 440.00 |
EA Other liabilities | 550.00 | 463.00 | | 550.00 |
EC TOTAL (IV) | 657 432.00 | 2 007 953.00 | | 657 432.00 |
EE Grand total (I to V) | 575 908.00 | 1 932 161.00 | | 575 908.00 |
EI Including equity loans | 655 442.00 | | | 655 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 665.00 | |
GF Total Operating Expenses (II) | | | 4 665.00 | |
GG - OPERATING RESULT (I - II) | | | -4 665.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 517.00 | |
GP Total financial income (V) | | | 5 517.00 | |
GR Interest and similar expenses | | | 6 584.00 | |
GU Total financial expenses (VI) | | | 6 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 518.00 | 7 798.00 | | 5 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 249.00 | 14 143.00 | | 11 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 732.00 | -6 345.00 | | -5 732.00 |
| |
| 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 | 735 148.00 | | 60 894.00 | 735 148.00 |
I3 DECREASES Total Financial Fixed Assets | | 320 579.00 | 475 462.00 | |
I4 DECREASES Grand Total | | 320 579.00 | 475 462.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 735 148.00 | | 60 894.00 | 735 148.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 051.00 | | | 5 051.00 |
7C Grand total | 5 051.00 | | | 5 051.00 |
| |
| 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 | 655 312.00 | 655 312.00 | | 655 312.00 |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 550.00 | 550.00 | | 550.00 |
UL Receivables related to investments | 409 056.00 | 409 056.00 | | 409 056.00 |
VI Group and Associates | 130.00 | 130.00 | | 130.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 551.00 | 23 551.00 | | 23 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 607.00 | 432 607.00 | | 432 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 657 432.00 | 657 432.00 | | 657 432.00 |
