| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 537.00 | | 5 537.00 | 5 537.00 |
BH Other financial assets | 184.00 | | 184.00 | 184.00 |
BJ TOTAL (I) | 8 344 257.00 | | 8 344 257.00 | 8 344 257.00 |
CF Cash and cash equivalents | 442 205.00 | | 442 205.00 | 442 205.00 |
CJ TOTAL (II) | 442 205.00 | | 442 205.00 | 442 205.00 |
CO Grand total (0 to V) | 8 786 462.00 | | 8 786 462.00 | 8 786 462.00 |
CU Other investments | 8 338 536.00 | | 8 338 536.00 | 8 338 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 901 000.00 | 4 901 000.00 | | 4 901 000.00 |
DD Legal reserve (1) | 61 785.00 | 19 893.00 | | 61 785.00 |
DH Retained earnings | 266 205.00 | 266 205.00 | | 266 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -80 603.00 | 141 892.00 | | -80 603.00 |
DK Regulated provisions | 48 600.00 | 32 400.00 | | 48 600.00 |
DL TOTAL (I) | 5 196 988.00 | 5 361 391.00 | | 5 196 988.00 |
DU Loans and Debts from Credit Institutions (3) | 3 072 106.00 | 3 511 245.00 | | 3 072 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 510 239.00 | | | 510 239.00 |
DX Trade payables and related accounts | 7 129.00 | 7 110.00 | | 7 129.00 |
EC TOTAL (IV) | 3 589 474.00 | 3 518 355.00 | | 3 589 474.00 |
EE Grand total (I to V) | 8 786 462.00 | 8 879 745.00 | | 8 786 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 366.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 18 376.00 | |
GG - OPERATING RESULT (I - II) | | | -18 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 216.00 | |
GL Other interest and similar income | | | 1 047.00 | |
GP Total financial income (V) | | | 13 263.00 | |
GR Interest and similar expenses | | | 59 290.00 | |
GU Total financial expenses (VI) | | | 59 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 200.00 | 16 200.00 | | 16 200.00 |
HH Total exceptional expenses (VIII) | 16 200.00 | 16 200.00 | | 16 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 200.00 | -16 200.00 | | -16 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 263.00 | 243 976.00 | | 13 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 866.00 | 102 083.00 | | 93 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -80 603.00 | 141 892.00 | | -80 603.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 32 400.00 | 16 200.00 | | 32 400.00 |
7C Grand total | 32 400.00 | 16 200.00 | | 32 400.00 |
| |
| 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 | 510 239.00 | 510 239.00 | | 510 239.00 |
8B Suppliers and Related Accounts | 7 129.00 | 7 129.00 | | 7 129.00 |
UT Other financial assets | 5 721.00 | 5 537.00 | 184.00 | 5 721.00 |
VG Loans with a maturity of up to one year at origin | 3 072 107.00 | 447 107.00 | 1 750 000.00 | 3 072 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 721.00 | 5 537.00 | 184.00 | 5 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 589 474.00 | 964 474.00 | 1 750 000.00 | 3 589 474.00 |
