| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 230.00 | | 230.00 | 230.00 |
BB Receivables related to investments | 556 360.00 | | 556 360.00 | 556 360.00 |
BJ TOTAL (I) | 804 365.00 | | 804 365.00 | 804 365.00 |
BZ Other receivables | 3.00 | | 3.00 | 3.00 |
CF Cash and cash equivalents | 3 471.00 | | 3 471.00 | 3 471.00 |
CJ TOTAL (II) | 3 474.00 | | 3 474.00 | 3 474.00 |
CO Grand total (0 to V) | 807 838.00 | | 807 838.00 | 807 838.00 |
CP Shares due in less than one year | 556 360.00 | | | 556 360.00 |
CU Other investments | 247 775.00 | | 247 775.00 | 247 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 226 700.00 | 226 700.00 | | 226 700.00 |
DD Legal reserve (1) | 22 670.00 | 22 670.00 | | 22 670.00 |
DG Other reserves | 37 760.00 | 80 053.00 | | 37 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 132.00 | -42 293.00 | | -22 132.00 |
DL TOTAL (I) | 264 998.00 | 287 130.00 | | 264 998.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | | | 16.00 |
DV Miscellaneous Loans and Financial Debts (4) | 540 113.00 | 241 370.00 | | 540 113.00 |
DX Trade payables and related accounts | 2 712.00 | 1 416.00 | | 2 712.00 |
EC TOTAL (IV) | 542 841.00 | 242 786.00 | | 542 841.00 |
EE Grand total (I to V) | 807 838.00 | 529 916.00 | | 807 838.00 |
EG Accrued income and payables due within one year | 542 841.00 | 242 786.00 | | 542 841.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16.00 | | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 410.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 410.00 | |
GG - OPERATING RESULT (I - II) | | | -2 410.00 | |
GL Other interest and similar income | | | 26 583.00 | |
GP Total financial income (V) | | | 26 583.00 | |
GR Interest and similar expenses | | | 46 305.00 | |
GU Total financial expenses (VI) | | | 46 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 10 500.00 | | |
HH Total exceptional expenses (VIII) | | 10 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10 500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 583.00 | | | 26 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 715.00 | 42 293.00 | | 48 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 132.00 | -42 293.00 | | -22 132.00 |
| |
| 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 | 527 019.00 | | 352 638.00 | 527 019.00 |
I3 DECREASES Total Financial Fixed Assets | | 75 292.00 | 804 135.00 | |
I4 DECREASES Grand Total | | 75 292.00 | 804 365.00 | |
IO DECREASES Total including other intangible assets | | | 230.00 | |
KD ACQUISITIONS Total including other intangible assets | 230.00 | | | 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 526 789.00 | | 352 638.00 | 526 789.00 |
| |
| 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 | 394 994.00 | 394 994.00 | | 394 994.00 |
8B Suppliers and Related Accounts | 2 712.00 | 2 712.00 | | 2 712.00 |
8K Other liabilities (including liabilities related to repo transactions) | 145 118.00 | 145 118.00 | | 145 118.00 |
UT Other financial assets | 556 360.00 | 556 360.00 | | 556 360.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VS Prepaid expenses | 3.00 | 3.00 | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 556 362.00 | 556 362.00 | | 556 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 542 841.00 | 542 841.00 | | 542 841.00 |
