| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 015 989.00 | 2 015 000.00 | 989.00 | 2 015 989.00 |
BX Customers and related accounts | 84 998.00 | | 84 998.00 | 84 998.00 |
BZ Other receivables | 7 019 913.00 | 4 853 514.00 | 2 166 399.00 | 7 019 913.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 7 104 912.00 | 4 853 514.00 | 2 251 398.00 | 7 104 912.00 |
CO Grand total (0 to V) | 9 120 901.00 | 6 868 514.00 | 2 252 387.00 | 9 120 901.00 |
CU Other investments | 2 015 989.00 | 2 015 000.00 | 989.00 | 2 015 989.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -8 057 434.00 | -7 797 957.00 | | -8 057 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 621.00 | -259 477.00 | | -111 621.00 |
DL TOTAL (I) | -8 161 554.00 | -8 049 934.00 | | -8 161 554.00 |
DU Loans and Debts from Credit Institutions (3) | 3 337.00 | | | 3 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 389 221.00 | 10 029 592.00 | | 10 389 221.00 |
DX Trade payables and related accounts | 7 217.00 | 9 151.00 | | 7 217.00 |
DY Tax and social security liabilities | 14 166.00 | 6 939.00 | | 14 166.00 |
EA Other liabilities | | 9 642 239.00 | | |
EC TOTAL (IV) | 10 413 941.00 | 10 045 682.00 | | 10 413 941.00 |
EE Grand total (I to V) | 2 252 387.00 | 1 995 749.00 | | 2 252 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 136.00 | | 36 136.00 | 36 136.00 |
FJ Net sales | 36 136.00 | | 36 136.00 | 36 136.00 |
FR Total operating income (I) | | | 36 136.00 | |
FW Other purchases and external expenses | | | 15 416.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 417.00 | |
GG - OPERATING RESULT (I - II) | | | 20 720.00 | |
GH Attributed profit or transferred loss (III) | | | 7 212.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 41 316.00 | |
GP Total financial income (V) | | | 41 316.00 | |
GQ Financial allocations to depreciation and provisions | | | 126 327.00 | |
GR Interest and similar expenses | | | 61 629.00 | |
GU Total financial expenses (VI) | | | 187 956.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -146 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -118 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | -7 087.00 | -6 967.00 | | -7 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 666.00 | 73 661.00 | | 84 666.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 196 286.00 | 333 138.00 | | 196 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 621.00 | -259 477.00 | | -111 621.00 |
| |
| 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 | 2 015 990.00 | | | 2 015 990.00 |
I3 DECREASES Total Financial Fixed Assets | 1.00 | | 2 015 989.00 | 1.00 |
I4 DECREASES Grand Total | 1.00 | | 2 015 989.00 | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 015 990.00 | | | 2 015 990.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 4 727 187.00 | 126 327.00 | | 4 727 187.00 |
7B Total provisions for depreciation | 6 742 187.00 | 126 327.00 | | 6 742 187.00 |
7C Grand total | 6 742 187.00 | 126 327.00 | | 6 742 187.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 126 327.00 | | |
| |
| 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 | 7 217.00 | 7 217.00 | | 7 217.00 |
UX Other trade receivables | 84 998.00 | | | 84 998.00 |
VB VAT | 5 140.00 | | | 5 140.00 |
VC Group and associates | 6 989 402.00 | | | 6 989 402.00 |
VG Loans with a maturity of up to one year at origin | 3 337.00 | 3 337.00 | | 3 337.00 |
VI Group and Associates | 10 389 221.00 | 10 389 221.00 | | 10 389 221.00 |
VM Income taxes | 25 370.00 | | | 25 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 104 912.00 | | 7 104 912.00 | 7 104 912.00 |
VW VAT | 14 166.00 | 14 166.00 | | 14 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 413 941.00 | 10 413 941.00 | | 10 413 941.00 |
