| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 000.00 | 8 000.00 | | 8 000.00 |
CF Cash and cash equivalents | 2 627.00 | | 2 627.00 | 2 627.00 |
CJ TOTAL (II) | 2 627.00 | | 2 627.00 | 2 627.00 |
CO Grand total (0 to V) | 10 627.00 | 8 000.00 | 2 627.00 | 10 627.00 |
CU Other investments | 8 000.00 | 8 000.00 | | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DH Retained earnings | -15 472 637.00 | -12 859 694.00 | | -15 472 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 887 653.00 | -2 612 943.00 | | -1 887 653.00 |
DL TOTAL (I) | -17 322 291.00 | -15 434 637.00 | | -17 322 291.00 |
DP Provisions for Risks | 17 217 583.00 | 15 331 250.00 | | 17 217 583.00 |
DR TOTAL (IV) | 17 217 583.00 | 15 331 250.00 | | 17 217 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 898.00 | 83 530.00 | | 93 898.00 |
DX Trade payables and related accounts | 5 360.00 | 11 881.00 | | 5 360.00 |
DY Tax and social security liabilities | 76.00 | 75.00 | | 76.00 |
EA Other liabilities | 8 000.00 | 8 000.00 | | 8 000.00 |
EC TOTAL (IV) | 107 335.00 | 103 487.00 | | 107 335.00 |
EE Grand total (I to V) | 2 627.00 | 99.00 | | 2 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 872.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 948.00 | |
GG - OPERATING RESULT (I - II) | | | -948.00 | |
GR Interest and similar expenses | | | 368.00 | |
GU Total financial expenses (VI) | | | 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HG Exceptional depreciation and provisions | 1 886 333.00 | 2 601 254.00 | | 1 886 333.00 |
HH Total exceptional expenses (VIII) | 1 886 337.00 | 2 601 254.00 | | 1 886 337.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 886 337.00 | -2 601 254.00 | | -1 886 337.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 887 653.00 | 2 612 944.00 | | 1 887 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 887 653.00 | -2 612 943.00 | | -1 887 653.00 |
| |
| 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 | 8 000.00 | | | 8 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 000.00 | |
I4 DECREASES Grand Total | | | 8 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 000.00 | | | 8 000.00 |
| |
| 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 | 15 331 250.00 | 1 886 333.00 | | 15 331 250.00 |
7B Total provisions for depreciation | 8 000.00 | | | 8 000.00 |
7C Grand total | 15 339 250.00 | 1 886 333.00 | | 15 339 250.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 1 886 333.00 | | |
| |
| 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 | 5 360.00 | 5 360.00 | | 5 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 000.00 | 8 000.00 | | 8 000.00 |
VI Group and Associates | 93 898.00 | | | 93 898.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 335.00 | 13 437.00 | | 107 335.00 |
