| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 298 632.00 | 1 881 301.00 | 2 417 331.00 | 4 298 632.00 |
BZ Other receivables | 2 020.00 | | 2 020.00 | 2 020.00 |
CF Cash and cash equivalents | 227.00 | | 227.00 | 227.00 |
CJ TOTAL (II) | 2 246.00 | | 2 246.00 | 2 246.00 |
CO Grand total (0 to V) | 4 300 878.00 | 1 881 301.00 | 2 419 577.00 | 4 300 878.00 |
CU Other investments | 4 298 632.00 | 1 881 301.00 | 2 417 331.00 | 4 298 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90.00 | | | 90.00 |
DB Share, merger, contribution premiums, etc. | 10.00 | | | 10.00 |
DD Legal reserve (1) | 9.00 | | | 9.00 |
DG Other reserves | 717 552.00 | | | 717 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -181 612.00 | | | -181 612.00 |
DL TOTAL (I) | 536 048.00 | | | 536 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 879 498.00 | | | 1 879 498.00 |
DX Trade payables and related accounts | 4 031.00 | | | 4 031.00 |
EC TOTAL (IV) | 1 883 529.00 | | | 1 883 529.00 |
EE Grand total (I to V) | 2 419 577.00 | | | 2 419 577.00 |
EG Accrued income and payables due within one year | 8 815.00 | | | 8 815.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 548.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 2 552.00 | |
GG - OPERATING RESULT (I - II) | | | -2 552.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 164.00 | |
GP Total financial income (V) | | | 164.00 | |
GQ Financial allocations to depreciation and provisions | | | 276 008.00 | |
GR Interest and similar expenses | | | 33 326.00 | |
GU Total financial expenses (VI) | | | 309 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -309 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -311 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -130 110.00 | | | -130 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164.00 | | | 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 776.00 | | | 181 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -181 612.00 | | | -181 612.00 |
| |
| 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 | 4 298 632.00 | | | 4 298 632.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 298 632.00 | |
I4 DECREASES Grand Total | | | 4 298 632.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 298 632.00 | | | 4 298 632.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 605 293.00 | 276 008.00 | | 1 605 293.00 |
7C Grand total | 1 605 293.00 | 276 008.00 | | 1 605 293.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 276 008.00 | | |
| |
| 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 | 4 784.00 | 4 784.00 | | 4 784.00 |
8B Suppliers and Related Accounts | 4 031.00 | 4 031.00 | | 4 031.00 |
VB VAT | 2 020.00 | | | 2 020.00 |
VI Group and Associates | 1 874 714.00 | | 1 874 714.00 | 1 874 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 020.00 | 2 020.00 | | 2 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 883 529.00 | 8 815.00 | 1 874 714.00 | 1 883 529.00 |
