| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 116 152.00 | | 116 152.00 | 116 152.00 |
BZ Other receivables | 7 671 578.00 | 820 475.00 | 6 851 103.00 | 7 671 578.00 |
CD Marketable securities | 151 536.00 | | 151 536.00 | 151 536.00 |
CF Cash and cash equivalents | 30 717.00 | | 30 717.00 | 30 717.00 |
CJ TOTAL (II) | 7 853 830.00 | 820 475.00 | 7 033 356.00 | 7 853 830.00 |
CO Grand total (0 to V) | 7 969 983.00 | 820 475.00 | 7 149 508.00 | 7 969 983.00 |
CU Other investments | 116 052.00 | | 116 052.00 | 116 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 7 008 908.00 | 7 600 670.00 | | 7 008 908.00 |
DH Retained earnings | 71 067.00 | 71 067.00 | | 71 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 177.00 | -591 763.00 | | -19 177.00 |
DL TOTAL (I) | 7 102 721.00 | 7 121 898.00 | | 7 102 721.00 |
DX Trade payables and related accounts | 3 864.00 | 8 459.00 | | 3 864.00 |
EC TOTAL (IV) | 3 864.00 | 8 459.00 | | 3 864.00 |
ED (V) | 42 923.00 | 240 477.00 | | 42 923.00 |
EE Grand total (I to V) | 7 149 508.00 | 7 370 835.00 | | 7 149 508.00 |
EG Accrued income and payables due within one year | 3 864.00 | 8 459.00 | | 3 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -436.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 083.00 | |
GE Other Expenses | | | 23 373.00 | |
GF Total Operating Expenses (II) | | | 27 095.00 | |
GG - OPERATING RESULT (I - II) | | | -27 095.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 30 136.00 | |
GK Income from other securities and fixed asset receivables | | | 37 697.00 | |
GL Other interest and similar income | | | 357.00 | |
GP Total financial income (V) | | | 38 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 054.00 | 53 782.00 | | 38 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 231.00 | 645 545.00 | | 57 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 177.00 | -591 763.00 | | -19 177.00 |
| |
| 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 | 120 248.00 | | | 120 248.00 |
I3 DECREASES Total Financial Fixed Assets | | | 116 152.00 | |
I4 DECREASES Grand Total | 4 096.00 | | 116 152.00 | 4 096.00 |
IY DECREASES Total Tangible Fixed Assets | 4 096.00 | | | 4 096.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 096.00 | | | 4 096.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 116 152.00 | | | 116 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 096.00 | | 4 096.00 | 4 096.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 096.00 | | 4 096.00 | 4 096.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 816 392.00 | 820 475.00 | 816 392.00 | 816 392.00 |
7B Total provisions for depreciation | 816 392.00 | 820 475.00 | 816 392.00 | 816 392.00 |
7C Grand total | 816 392.00 | 820 475.00 | 816 392.00 | 816 392.00 |
UE of which provisions and reversals: - Operating | | 820 475.00 | 816 392.00 | |
| |
| 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 | 3 864.00 | 3 864.00 | | 3 864.00 |
UT Other financial assets | 100.00 | | | 100.00 |
VB VAT | 61 110.00 | | | 61 110.00 |
VC Group and associates | 7 607 936.00 | | | 7 607 936.00 |
VM Income taxes | 2 532.00 | | | 2 532.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 671 678.00 | 7 671 578.00 | 100.00 | 7 671 678.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 864.00 | 3 864.00 | | 3 864.00 |
