| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 151.00 | 1 681.00 | 469.00 | 2 151.00 |
BJ TOTAL (I) | 348 071.00 | 347 601.00 | 469.00 | 348 071.00 |
BZ Other receivables | 175 230.00 | | 175 230.00 | 175 230.00 |
CJ TOTAL (II) | 175 230.00 | | 175 230.00 | 175 230.00 |
CO Grand total (0 to V) | 523 301.00 | 347 601.00 | 175 699.00 | 523 301.00 |
CU Other investments | 345 920.00 | 345 920.00 | | 345 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 246 941.00 | 246 941.00 | | 246 941.00 |
DB Share, merger, contribution premiums, etc. | 191 280.00 | 191 280.00 | | 191 280.00 |
DD Legal reserve (1) | 24 694.00 | 24 694.00 | | 24 694.00 |
DH Retained earnings | -5 484 899.00 | -283 272.00 | | -5 484 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 449 889.00 | -5 201 627.00 | | 3 449 889.00 |
DL TOTAL (I) | -1 572 094.00 | -5 021 984.00 | | -1 572 094.00 |
DP Provisions for Risks | 1 745 402.00 | 5 199 729.00 | | 1 745 402.00 |
DR TOTAL (IV) | 1 745 402.00 | 5 199 729.00 | | 1 745 402.00 |
DX Trade payables and related accounts | 2 391.00 | 2 400.00 | | 2 391.00 |
DY Tax and social security liabilities | | 2 818.00 | | |
EC TOTAL (IV) | 2 391.00 | 5 218.00 | | 2 391.00 |
EE Grand total (I to V) | 175 699.00 | 182 963.00 | | 175 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 471.00 | |
FX Taxes, duties, and similar payments | | | -1 951.00 | |
FY Salaries and Wages | | | 504.00 | |
FZ Social Security Contributions | | | 5 169.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 247.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 441.00 | |
GG - OPERATING RESULT (I - II) | | | -4 438.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 454 327.00 | |
GP Total financial income (V) | | | 3 454 327.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 454 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 449 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 454 330.00 | 101 803.00 | | 3 454 330.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 441.00 | 5 303 430.00 | | 4 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 449 889.00 | -5 201 627.00 | | 3 449 889.00 |
| |
| 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 | 348 071.00 | | | 348 071.00 |
I3 DECREASES Total Financial Fixed Assets | | | 345 920.00 | |
I4 DECREASES Grand Total | | | 348 071.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 151.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 151.00 | | | 2 151.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 345 920.00 | | | 345 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 434.00 | 247.00 | | 1 434.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 434.00 | 247.00 | | 1 434.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 5 199 729.00 | | 3 454 327.00 | 5 199 729.00 |
7B Total provisions for depreciation | 345 920.00 | | | 345 920.00 |
7C Grand total | 5 545 649.00 | | 3 454 327.00 | 5 545 649.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 3 454 327.00 | |
| |
| 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 | 2 391.00 | 2 391.00 | | 2 391.00 |
VB VAT | 549.00 | | | 549.00 |
VC Group and associates | 174 681.00 | | | 174 681.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 230.00 | 175 230.00 | | 175 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 391.00 | 2 391.00 | | 2 391.00 |
