| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 398.00 | 128.00 | 270.00 | 398.00 |
BZ Other receivables | 534 284.00 | 467 934.00 | 66 350.00 | 534 284.00 |
CF Cash and cash equivalents | 496.00 | | 496.00 | 496.00 |
CJ TOTAL (II) | 534 780.00 | 467 934.00 | 66 846.00 | 534 780.00 |
CO Grand total (0 to V) | 535 178.00 | 468 062.00 | 67 116.00 | 535 178.00 |
CU Other investments | 398.00 | 128.00 | 270.00 | 398.00 |
| |
| 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 | -625 599.00 | -585 509.00 | | -625 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 918.00 | -40 090.00 | | -77 918.00 |
DL TOTAL (I) | -696 018.00 | -618 099.00 | | -696 018.00 |
DP Provisions for Risks | 362 066.00 | 384 502.00 | | 362 066.00 |
DR TOTAL (IV) | 362 066.00 | 384 502.00 | | 362 066.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
DY Tax and social security liabilities | 76.00 | 75.00 | | 76.00 |
EA Other liabilities | 399 071.00 | 308 551.00 | | 399 071.00 |
EC TOTAL (IV) | 401 067.00 | 310 546.00 | | 401 067.00 |
EE Grand total (I to V) | 67 116.00 | 76 948.00 | | 67 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 619.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 2 770.00 | |
GG - OPERATING RESULT (I - II) | | | -2 769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 493.00 | |
GM Reversals of provisions and transfers of expenses | | | 22 436.00 | |
GP Total financial income (V) | | | 24 929.00 | |
GQ Financial allocations to depreciation and provisions | | | 152 436.00 | |
GR Interest and similar expenses | | | 2 147.00 | |
GU Total financial expenses (VI) | | | 154 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -129 654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -132 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -54 505.00 | -65 126.00 | | -54 505.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 929.00 | 1 943.00 | | 24 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 847.00 | 42 033.00 | | 102 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 918.00 | -40 090.00 | | -77 918.00 |
| |
| 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 | 398.00 | | | 398.00 |
I3 DECREASES Total Financial Fixed Assets | | | 398.00 | |
I4 DECREASES Grand Total | | | 398.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 398.00 | | | 398.00 |
| |
| 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 | 384 502.00 | | 22 436.00 | 384 502.00 |
6X Other provisions for depreciation | 315 498.00 | 152 436.00 | | 315 498.00 |
7B Total provisions for depreciation | 315 626.00 | 152 436.00 | | 315 626.00 |
7C Grand total | 700 128.00 | 152 436.00 | 22 436.00 | 700 128.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 152 436.00 | 22 436.00 | |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 399 071.00 | 399 071.00 | | 399 071.00 |
VB VAT | 1 040.00 | | | 1 040.00 |
VC Group and associates | 533 244.00 | | | 533 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 534 284.00 | 534 284.00 | | 534 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 401 067.00 | 401 067.00 | | 401 067.00 |
