| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 545 902.00 | 8 507 204.00 | 38 697.00 | 8 545 902.00 |
CF Cash and cash equivalents | 4 756.00 | | 4 756.00 | 4 756.00 |
CJ TOTAL (II) | 4 758.00 | | 4 758.00 | 4 758.00 |
CO Grand total (0 to V) | 8 550 658.00 | 8 507 204.00 | 43 454.00 | 8 550 658.00 |
CU Other investments | 8 545 902.00 | 8 507 204.00 | 38 697.00 | 8 545 902.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 404 281.00 | 1 404 281.00 | | 1 404 281.00 |
DB Share, merger, contribution premiums, etc. | 268.00 | 268.00 | | 268.00 |
DD Legal reserve (1) | 311 910.00 | 311 910.00 | | 311 910.00 |
DH Retained earnings | -2 687 778.00 | -2 693 001.00 | | -2 687 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -208 671.00 | 5 225.00 | | -208 671.00 |
DL TOTAL (I) | -1 179 988.00 | -971 317.00 | | -1 179 988.00 |
DW Advances and down payments received on current orders | 1 111 583.00 | 942 604.00 | | 1 111 583.00 |
DX Trade payables and related accounts | 60 956.00 | 34 410.00 | | 60 956.00 |
EA Other liabilities | 50 903.00 | 50 903.00 | | 50 903.00 |
EC TOTAL (IV) | 1 223 442.00 | 1 027 917.00 | | 1 223 442.00 |
EE Grand total (I to V) | 43 454.00 | 56 600.00 | | 43 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 208 631.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 208 706.00 | |
GG - OPERATING RESULT (I - II) | | | -208 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -208 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 36.00 | 72.00 | | 36.00 |
HC Reversals of provisions and transfers of expenses | | 98 900.00 | | |
HD Total exceptional income (VII) | 36.00 | 98 972.00 | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36.00 | 98 972.00 | | 36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36.00 | 98 972.00 | | 36.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 706.00 | 93 747.00 | | 208 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -208 671.00 | 5 225.00 | | -208 671.00 |
| |
| 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 | 8 545 902.00 | | | 8 545 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 545 902.00 | |
I4 DECREASES Grand Total | | | 8 545 902.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 545 902.00 | | | 8 545 902.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 8 507 204.00 | | | 8 507 204.00 |
7C Grand total | 8 507 204.00 | | | 8 507 204.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 60 956.00 | 60 956.00 | | 60 956.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 903.00 | 50 903.00 | | 50 903.00 |
VI Group and Associates | 1 111 583.00 | 1 111 583.00 | | 1 111 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 223 442.00 | 1 223 442.00 | | 1 223 442.00 |
