| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 561 889.00 | 561 889.00 | | 561 889.00 |
BJ TOTAL (I) | 569 082.00 | 569 082.00 | | 569 082.00 |
BZ Other receivables | 1 206 659.00 | | 1 206 659.00 | 1 206 659.00 |
CF Cash and cash equivalents | 258.00 | | 258.00 | 258.00 |
CH Prepaid expenses | 135.00 | | 135.00 | 135.00 |
CJ TOTAL (II) | 1 207 052.00 | | 1 207 052.00 | 1 207 052.00 |
CO Grand total (0 to V) | 1 776 135.00 | 569 082.00 | 1 207 052.00 | 1 776 135.00 |
CP Shares due in less than one year | 561 889.00 | | | 561 889.00 |
CU Other investments | 7 193.00 | 7 193.00 | | 7 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 323 720.00 | 323 720.00 | | 323 720.00 |
DB Share, merger, contribution premiums, etc. | 718 701.00 | 718 701.00 | | 718 701.00 |
DH Retained earnings | -352 131.00 | -354 593.00 | | -352 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -302 003.00 | 2 463.00 | | -302 003.00 |
DL TOTAL (I) | 388 287.00 | 690 290.00 | | 388 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 627 519.00 | 616 670.00 | | 627 519.00 |
DX Trade payables and related accounts | 191 246.00 | 178 836.00 | | 191 246.00 |
EC TOTAL (IV) | 818 765.00 | 795 506.00 | | 818 765.00 |
EE Grand total (I to V) | 1 207 052.00 | 1 485 796.00 | | 1 207 052.00 |
EI Including equity loans | 627 519.00 | | | 627 519.00 |
| |
| 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 | | | 16 304.00 | |
FX Taxes, duties, and similar payments | | | 3 309.00 | |
GF Total Operating Expenses (II) | | | 19 613.00 | |
GG - OPERATING RESULT (I - II) | | | -19 613.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 617.00 | |
GP Total financial income (V) | | | 28 617.00 | |
GQ Financial allocations to depreciation and provisions | | | 300 709.00 | |
GR Interest and similar expenses | | | 10 299.00 | |
GU Total financial expenses (VI) | | | 311 007.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -282 390.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -302 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 9.00 | | |
HH Total exceptional expenses (VIII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 617.00 | 34 661.00 | | 28 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 621.00 | 32 198.00 | | 330 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -302 003.00 | 2 463.00 | | -302 003.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 264 777.00 | 297 112.00 | | 264 777.00 |
7B Total provisions for depreciation | 268 374.00 | 300 709.00 | | 268 374.00 |
7C Grand total | 268 374.00 | 300 709.00 | | 268 374.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 300 709.00 | | |
| |
| 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 | 191 246.00 | 191 246.00 | | 191 246.00 |
UL Receivables related to investments | 561 889.00 | 561 889.00 | | 561 889.00 |
VB VAT | 30 282.00 | 30 282.00 | | 30 282.00 |
VC Group and associates | 1 176 378.00 | 1 176 378.00 | | 1 176 378.00 |
VI Group and Associates | 627 519.00 | 627 519.00 | | 627 519.00 |
VS Prepaid expenses | 135.00 | 135.00 | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 768 684.00 | 1 768 684.00 | | 1 768 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 818 765.00 | 818 765.00 | | 818 765.00 |
