| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 141 154.00 | | 2 141 154.00 | 2 141 154.00 |
BJ TOTAL (I) | 2 156 974.00 | | 2 156 974.00 | 2 156 974.00 |
BZ Other receivables | 498 125.00 | | 498 125.00 | 498 125.00 |
CF Cash and cash equivalents | 192 272.00 | | 192 272.00 | 192 272.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 690 397.00 | | 690 397.00 | 690 397.00 |
CO Grand total (0 to V) | 2 847 371.00 | | 2 847 371.00 | 2 847 371.00 |
CP Shares due in less than one year | 2 141 154.00 | | | 2 141 154.00 |
CU Other investments | 15 820.00 | | 15 820.00 | 15 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DH Retained earnings | -182 016.00 | | | -182 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -576 318.00 | -182 016.00 | | -576 318.00 |
DL TOTAL (I) | -683 334.00 | -107 016.00 | | -683 334.00 |
DU Loans and Debts from Credit Institutions (3) | 1 396 796.00 | 780 214.00 | | 1 396 796.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 007 000.00 | 426 000.00 | | 2 007 000.00 |
DX Trade payables and related accounts | 19 910.00 | 11 400.00 | | 19 910.00 |
EA Other liabilities | 106 999.00 | | | 106 999.00 |
EC TOTAL (IV) | 3 530 705.00 | 1 217 614.00 | | 3 530 705.00 |
EE Grand total (I to V) | 2 847 371.00 | 1 110 598.00 | | 2 847 371.00 |
EG Accrued income and payables due within one year | 2 459 705.00 | 1 217 614.00 | | 2 459 705.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 396 796.00 | 780 214.00 | | 1 396 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 706.00 | |
GF Total Operating Expenses (II) | | | 34 706.00 | |
GG - OPERATING RESULT (I - II) | | | -34 706.00 | |
GH Attributed profit or transferred loss (III) | | | 24 412.00 | |
GI Supported loss or transferred profit (IV) | | | 549 384.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 16 640.00 | |
GU Total financial expenses (VI) | | | 16 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -576 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 412.00 | 9 381.00 | | 24 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 600 729.00 | 191 397.00 | | 600 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -576 318.00 | -182 016.00 | | -576 318.00 |
| |
| 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 | 125 077.00 | | 2 088 176.00 | 125 077.00 |
I3 DECREASES Total Financial Fixed Assets | | 56 278.00 | 2 156 974.00 | |
I4 DECREASES Grand Total | | 56 278.00 | 2 156 974.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 125 077.00 | | 2 088 176.00 | 125 077.00 |
