| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 499.00 | 876.00 | 623.00 | 1 499.00 |
BJ TOTAL (I) | 1 131 474.00 | 272 515.00 | 858 958.00 | 1 131 474.00 |
BZ Other receivables | 57 970.00 | | 57 970.00 | 57 970.00 |
CF Cash and cash equivalents | 19 504.00 | | 19 504.00 | 19 504.00 |
CH Prepaid expenses | 950.00 | | 950.00 | 950.00 |
CJ TOTAL (II) | 78 424.00 | | 78 424.00 | 78 424.00 |
CO Grand total (0 to V) | 1 209 899.00 | 272 515.00 | 937 383.00 | 1 209 899.00 |
CS Evaluated investments - equity method | 1 129 974.00 | 271 639.00 | 858 335.00 | 1 129 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 630 440.00 | 630 440.00 | | 630 440.00 |
DD Legal reserve (1) | 13 082.00 | 11 823.00 | | 13 082.00 |
DG Other reserves | 248 572.00 | 224 654.00 | | 248 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -231 189.00 | 25 177.00 | | -231 189.00 |
DL TOTAL (I) | 660 906.00 | 892 095.00 | | 660 906.00 |
DU Loans and Debts from Credit Institutions (3) | 207 055.00 | 267 233.00 | | 207 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 027.00 | 26 782.00 | | 4 027.00 |
DX Trade payables and related accounts | 1 141.00 | 1 713.00 | | 1 141.00 |
EA Other liabilities | 64 253.00 | | | 64 253.00 |
EC TOTAL (IV) | 276 477.00 | 295 729.00 | | 276 477.00 |
EE Grand total (I to V) | 937 383.00 | 1 187 824.00 | | 937 383.00 |
EG Accrued income and payables due within one year | 143 718.00 | 97 879.00 | | 143 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 091.00 | |
FZ Social Security Contributions | | | -3 397.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 500.00 | |
GF Total Operating Expenses (II) | | | 1 194.00 | |
GG - OPERATING RESULT (I - II) | | | -1 194.00 | |
GH Attributed profit or transferred loss (III) | | | 18 326.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 500.00 | |
GP Total financial income (V) | | | 29 500.00 | |
GR Interest and similar expenses | | | 4 215.00 | |
GU Total financial expenses (VI) | | | 275 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -246 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -229 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HK Income tax | 1 967.00 | | | 1 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 826.00 | 30 484.00 | | 47 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 015.00 | 5 307.00 | | 279 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -231 189.00 | 25 178.00 | | -231 189.00 |
| |
| 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 | 1 131 474.00 | | | 1 131 474.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 129 974.00 | |
I4 DECREASES Grand Total | | | 1 131 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 500.00 | | | 1 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 129 974.00 | | | 1 129 974.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 376.00 | 500.00 | | 376.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 376.00 | 500.00 | | 376.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 271 639.00 | | |
7C Grand total | | 271 639.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 271 639.00 | | |
| |
| 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 | 1 141.00 | 1 141.00 | | 1 141.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 254.00 | 64 254.00 | | 64 254.00 |
VC Group and associates | 47 887.00 | 47 887.00 | | 47 887.00 |
VG Loans with a maturity of up to one year at origin | 64 254.00 | 64 254.00 | | 64 254.00 |
VH Loans with a maturity of more than one year at origin | 142 802.00 | 10 042.00 | 132 759.00 | 142 802.00 |
VI Group and Associates | 4 027.00 | 4 027.00 | | 4 027.00 |
VM Income taxes | 1 430.00 | 1 430.00 | | 1 430.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 653.00 | 8 653.00 | | 8 653.00 |
VS Prepaid expenses | 950.00 | 950.00 | | 950.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 920.00 | 58 920.00 | | 58 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 477.00 | 143 718.00 | 132 759.00 | 276 477.00 |
