| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 408.00 | | 408.00 | 408.00 |
BJ TOTAL (I) | 724 422.00 | 122 000.00 | 602 422.00 | 724 422.00 |
CF Cash and cash equivalents | 34 213.00 | | 34 213.00 | 34 213.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 34 213.00 | | 34 213.00 | 34 213.00 |
CO Grand total (0 to V) | 758 635.00 | 122 000.00 | 636 635.00 | 758 635.00 |
CU Other investments | 724 014.00 | 122 000.00 | 602 014.00 | 724 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 671 000.00 | 671 000.00 | | 671 000.00 |
DH Retained earnings | -113 984.00 | -109 106.00 | | -113 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -126 836.00 | -4 878.00 | | -126 836.00 |
DK Regulated provisions | 3 015.00 | 3 015.00 | | 3 015.00 |
DL TOTAL (I) | 433 195.00 | 560 031.00 | | 433 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202 576.00 | 266 026.00 | | 202 576.00 |
DX Trade payables and related accounts | 864.00 | 840.00 | | 864.00 |
EC TOTAL (IV) | 203 440.00 | 266 866.00 | | 203 440.00 |
EE Grand total (I to V) | 636 635.00 | 826 897.00 | | 636 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 2 517.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 2 517.00 | |
GG - OPERATING RESULT (I - II) | | | -2 517.00 | |
GQ Financial allocations to depreciation and provisions | | | 122 000.00 | |
GR Interest and similar expenses | | | 2 319.00 | |
GU Total financial expenses (VI) | | | 124 319.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -126 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 054.00 | | |
HD Total exceptional income (VII) | | 1 054.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 054.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 054.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 836.00 | 5 932.00 | | 126 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -126 836.00 | -4 878.00 | | -126 836.00 |
| |
| 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 | 713 422.00 | | | 713 422.00 |
I3 DECREASES Total Financial Fixed Assets | -11 000.00 | | 724 422.00 | -11 000.00 |
I4 DECREASES Grand Total | -11 000.00 | | 724 422.00 | -11 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 713 422.00 | | | 713 422.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 015.00 | | | 3 015.00 |
7B Total provisions for depreciation | | 122 000.00 | | |
7C Grand total | 3 015.00 | 122 000.00 | | 3 015.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 864.00 | 864.00 | | 864.00 |
UL Receivables related to investments | 408.00 | | 408.00 | 408.00 |
VI Group and Associates | 202 576.00 | 202 576.00 | | 202 576.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 408.00 | | 408.00 | 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 440.00 | 203 440.00 | | 203 440.00 |
