| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 092 900.00 | | 1 092 900.00 | 1 092 900.00 |
BJ TOTAL (I) | 1 156 251.00 | 38 960.00 | 1 117 291.00 | 1 156 251.00 |
BZ Other receivables | 4 225.00 | | 4 225.00 | 4 225.00 |
CF Cash and cash equivalents | 86 171.00 | | 86 171.00 | 86 171.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 176 148.00 | | 176 148.00 | 176 148.00 |
CO Grand total (0 to V) | 1 332 400.00 | 38 960.00 | 1 293 440.00 | 1 332 400.00 |
CS Evaluated investments - equity method | 63 351.00 | 38 960.00 | 24 391.00 | 63 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 241 500.00 | 241 500.00 | | 241 500.00 |
DD Legal reserve (1) | 20 166.00 | 20 166.00 | | 20 166.00 |
DG Other reserves | 176 022.00 | 176 022.00 | | 176 022.00 |
DH Retained earnings | -897 855.00 | -531 024.00 | | -897 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -92 388.00 | -366 830.00 | | -92 388.00 |
DL TOTAL (I) | -552 553.00 | -460 165.00 | | -552 553.00 |
DQ Provisions for Expenses | 1 843 054.00 | 1 800 291.00 | | 1 843 054.00 |
DR TOTAL (IV) | 1 843 054.00 | 1 800 291.00 | | 1 843 054.00 |
DX Trade payables and related accounts | 2 940.00 | 4 200.00 | | 2 940.00 |
EC TOTAL (IV) | 2 940.00 | 4 200.00 | | 2 940.00 |
EE Grand total (I to V) | 1 293 440.00 | 1 344 325.00 | | 1 293 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 18 613.00 | | 18 613.00 | 18 613.00 |
FJ Net sales | 18 613.00 | | 18 613.00 | 18 613.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 300.00 | |
FR Total operating income (I) | | | 19 913.00 | |
FW Other purchases and external expenses | | | 67 600.00 | |
FX Taxes, duties, and similar payments | | | 788.00 | |
GE Other Expenses | | | 1 150.00 | |
GF Total Operating Expenses (II) | | | 1 951 552.00 | |
GG - OPERATING RESULT (I - II) | | | -1 931 639.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 839 251.00 | |
GP Total financial income (V) | | | 1 839 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 839 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -92 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 859 164.00 | 1 545 208.00 | | 1 859 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 951 552.00 | 1 912 039.00 | | 1 951 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -92 388.00 | -366 830.00 | | -92 388.00 |
| |
| 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 | 1 156 252.00 | | | 1 156 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 156 252.00 | |
I4 DECREASES Grand Total | | | 1 156 252.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 156 252.00 | | | 1 156 252.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 1 800 291.00 | 1 843 054.00 | 1 800 291.00 | 1 800 291.00 |
7B Total provisions for depreciation | 38 960.00 | 38 960.00 | 38 960.00 | 38 960.00 |
7C Grand total | 1 839 251.00 | 1 882 014.00 | 1 839 251.00 | 1 839 251.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 940.00 | 2 940.00 | | 2 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 097 126.00 | 1 097 126.00 | | 1 097 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 940.00 | 2 940.00 | | 2 940.00 |
