| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 94 623.00 | 94 623.00 | | 94 623.00 |
BJ TOTAL (I) | 2 393 239.00 | 2 393 239.00 | | 2 393 239.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 95.00 | | 95.00 | 95.00 |
CJ TOTAL (II) | 95.00 | | 95.00 | 95.00 |
CO Grand total (0 to V) | 2 393 334.00 | 2 393 239.00 | 95.00 | 2 393 334.00 |
CU Other investments | 2 298 615.00 | 2 298 615.00 | | 2 298 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 1 287 026.00 | 1 287 026.00 | | 1 287 026.00 |
DH Retained earnings | -2 381 636.00 | -2 366 216.00 | | -2 381 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 106.00 | -15 420.00 | | -18 106.00 |
DL TOTAL (I) | -782 716.00 | -764 610.00 | | -782 716.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | 123.00 | | 70.00 |
DV Miscellaneous Loans and Financial Debts (4) | 256 978.00 | 228 360.00 | | 256 978.00 |
DX Trade payables and related accounts | 14 685.00 | 14 590.00 | | 14 685.00 |
EA Other liabilities | 511 078.00 | 560 534.00 | | 511 078.00 |
EC TOTAL (IV) | 782 812.00 | 803 608.00 | | 782 812.00 |
EE Grand total (I to V) | 95.00 | 38 998.00 | | 95.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 880.00 | |
GF Total Operating Expenses (II) | | | 7 880.00 | |
GG - OPERATING RESULT (I - II) | | | -7 880.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 414.00 | |
GR Interest and similar expenses | | | 2 811.00 | |
GU Total financial expenses (VI) | | | 10 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 106.00 | 15 420.00 | | 18 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 106.00 | -15 420.00 | | -18 106.00 |
| |
| 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 | 2 385 825.00 | | 7 414.00 | 2 385 825.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 393 240.00 | |
I4 DECREASES Grand Total | | | 2 393 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 385 825.00 | | 7 414.00 | 2 385 825.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 385 825.00 | 7 414.00 | | 2 385 825.00 |
7C Grand total | 2 385 825.00 | 7 414.00 | | 2 385 825.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 7 414.00 | | |
| |
| 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 | 256 468.00 | 256 468.00 | | 256 468.00 |
8B Suppliers and Related Accounts | 14 686.00 | 14 686.00 | | 14 686.00 |
8K Other liabilities (including liabilities related to repo transactions) | 511 078.00 | 98 912.00 | 217 607.00 | 511 078.00 |
UL Receivables related to investments | 94 624.00 | | 94 624.00 | 94 624.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 510.00 | 510.00 | | 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 624.00 | | 94 624.00 | 94 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 782 812.00 | 370 646.00 | 217 607.00 | 782 812.00 |
