| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 91.00 | | 91.00 | 91.00 |
BJ TOTAL (I) | 8 426.00 | 8 335.00 | 91.00 | 8 426.00 |
BX Customers and related accounts | 24 688.00 | 24 642.00 | 45.00 | 24 688.00 |
BZ Other receivables | 5 685 818.00 | 4 677 306.00 | 1 008 513.00 | 5 685 818.00 |
CH Prepaid expenses | 114.00 | | 114.00 | 114.00 |
CJ TOTAL (II) | 5 710 620.00 | 4 701 948.00 | 1 008 672.00 | 5 710 620.00 |
CO Grand total (0 to V) | 5 719 046.00 | 4 710 283.00 | 1 008 763.00 | 5 719 046.00 |
CP Shares due in less than one year | 91.00 | | | 91.00 |
CU Other investments | 8 335.00 | 8 335.00 | | 8 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 416 895.00 | 2 416 895.00 | | 2 416 895.00 |
DB Share, merger, contribution premiums, etc. | 262 197.00 | 262 197.00 | | 262 197.00 |
DD Legal reserve (1) | 39 898.00 | 39 898.00 | | 39 898.00 |
DG Other reserves | 645 663.00 | 645 663.00 | | 645 663.00 |
DH Retained earnings | -1 797 810.00 | -12 164.00 | | -1 797 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -802 637.00 | -1 785 646.00 | | -802 637.00 |
DL TOTAL (I) | 764 206.00 | 1 566 844.00 | | 764 206.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 11.00 | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 236.00 | 100 236.00 | | 100 236.00 |
DX Trade payables and related accounts | 114 827.00 | 112 714.00 | | 114 827.00 |
DY Tax and social security liabilities | 28 531.00 | 27 664.00 | | 28 531.00 |
EA Other liabilities | 937.00 | 890.00 | | 937.00 |
EC TOTAL (IV) | 244 557.00 | 241 514.00 | | 244 557.00 |
EE Grand total (I to V) | 1 008 763.00 | 1 808 357.00 | | 1 008 763.00 |
EG Accrued income and payables due within one year | 244 557.00 | 241 514.00 | | 244 557.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | 11.00 | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 766.00 | |
FX Taxes, duties, and similar payments | | | 794.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 50.00 | |
GF Total Operating Expenses (II) | | | 3 610.00 | |
GG - OPERATING RESULT (I - II) | | | -3 610.00 | |
GQ Financial allocations to depreciation and provisions | | | 798 954.00 | |
GU Total financial expenses (VI) | | | 798 954.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -798 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -802 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 73.00 | 6.00 | | 73.00 |
HH Total exceptional expenses (VIII) | 73.00 | 6.00 | | 73.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -73.00 | -6.00 | | -73.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 802 637.00 | 1 785 646.00 | | 802 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -802 637.00 | -1 785 646.00 | | -802 637.00 |
| |
| 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 | 8 335.00 | | 91.00 | 8 335.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 426.00 | |
I4 DECREASES Grand Total | | | 8 426.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 335.00 | | 91.00 | 8 335.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 58 200.00 | | | 58 200.00 |
6T Receivables | 24 592.00 | 50.00 | | 24 592.00 |
6X Other provisions for depreciation | 3 878 352.00 | 798 954.00 | | 3 878 352.00 |
7B Total provisions for depreciation | 3 911 279.00 | 799 004.00 | | 3 911 279.00 |
7C Grand total | 3 911 279.00 | 799 004.00 | | 3 911 279.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 50.00 | | |
UG - Financial | | 798 954.00 | | |
| |
| 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 | 100 236.00 | 100 236.00 | | 100 236.00 |
8B Suppliers and Related Accounts | 114 827.00 | 114 827.00 | | 114 827.00 |
8K Other liabilities (including liabilities related to repo transactions) | 937.00 | 937.00 | | 937.00 |
UT Other financial assets | 91.00 | 91.00 | | 91.00 |
VA Doubtful or disputed receivables | 24 688.00 | | | 24 688.00 |
VB VAT | 10 929.00 | | | 10 929.00 |
VC Group and associates | 5 387 089.00 | | | 5 387 089.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 473.00 | 9 473.00 | | 9 473.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 287 801.00 | | | 287 801.00 |
VS Prepaid expenses | 114.00 | | | 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 710 711.00 | 5 710 711.00 | | 5 710 711.00 |
VW VAT | 19 058.00 | 19 058.00 | | 19 058.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 557.00 | 244 557.00 | | 244 557.00 |
