| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 193 317.00 | | 3 193 317.00 | 3 193 317.00 |
BJ TOTAL (I) | 19 058 482.00 | | 19 058 482.00 | 19 058 482.00 |
BN Goods in progress | | | | |
CF Cash and cash equivalents | 53 286.00 | | 53 286.00 | 53 286.00 |
CJ TOTAL (II) | 53 286.00 | | 53 286.00 | 53 286.00 |
CO Grand total (0 to V) | 19 111 768.00 | | 19 111 768.00 | 19 111 768.00 |
CP Shares due in less than one year | 3 193 317.00 | | | 3 193 317.00 |
CU Other investments | 15 865 165.00 | | 15 865 165.00 | 15 865 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -348 434.00 | | | -348 434.00 |
DK Regulated provisions | 162 244.00 | | | 162 244.00 |
DL TOTAL (I) | -184 190.00 | | | -184 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 159 856.00 | | | 19 159 856.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
DY Tax and social security liabilities | 134 061.00 | | | 134 061.00 |
EC TOTAL (IV) | 19 295 957.00 | | | 19 295 957.00 |
EE Grand total (I to V) | 19 111 768.00 | | | 19 111 768.00 |
EG Accrued income and payables due within one year | 19 295 957.00 | | | 19 295 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 269.00 | |
GF Total Operating Expenses (II) | | | 11 269.00 | |
GG - OPERATING RESULT (I - II) | | | -11 269.00 | |
GL Other interest and similar income | | | 8 317.00 | |
GP Total financial income (V) | | | 8 317.00 | |
GR Interest and similar expenses | | | 49 176.00 | |
GU Total financial expenses (VI) | | | 49 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 860.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 162 244.00 | | | 162 244.00 |
HH Total exceptional expenses (VIII) | 162 244.00 | | | 162 244.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -162 244.00 | | | -162 244.00 |
HK Income tax | 134 061.00 | | | 134 061.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 317.00 | | | 8 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 356 751.00 | | | 356 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -348 434.00 | | | -348 434.00 |
| |
| 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 | | | 19 058 482.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 19 058 482.00 | |
I4 DECREASES Grand Total | | | 19 058 482.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 19 058 482.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 162 244.00 | | |
7C Grand total | | 162 244.00 | | |
UJ - Exceptional | | 162 244.00 | | |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8E Income Taxes | 134 061.00 | 134 061.00 | | 134 061.00 |
UL Receivables related to investments | 3 193 317.00 | 3 193 317.00 | | 3 193 317.00 |
VI Group and Associates | 19 159 856.00 | 19 159 856.00 | | 19 159 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 193 317.00 | 3 193 317.00 | | 3 193 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 295 957.00 | 19 295 957.00 | | 19 295 957.00 |
