| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 311 750.00 | | 311 750.00 | 311 750.00 |
BJ TOTAL (I) | 312 757.00 | 1 007.00 | 311 750.00 | 312 757.00 |
BZ Other receivables | 335 380.00 | 111 934.00 | 223 446.00 | 335 380.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 504 954.00 | | 504 954.00 | 504 954.00 |
CJ TOTAL (II) | 1 340 334.00 | 111 934.00 | 1 228 400.00 | 1 340 334.00 |
CO Grand total (0 to V) | 1 653 091.00 | 112 941.00 | 1 540 150.00 | 1 653 091.00 |
CU Other investments | 1 007.00 | 1 007.00 | | 1 007.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 037 500.00 | | | 1 037 500.00 |
DD Legal reserve (1) | 103 750.00 | | | 103 750.00 |
DG Other reserves | 322 919.00 | | | 322 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -319 031.00 | | | -319 031.00 |
DL TOTAL (I) | 1 145 138.00 | | | 1 145 138.00 |
DP Provisions for Risks | 292 223.00 | | | 292 223.00 |
DR TOTAL (IV) | 292 223.00 | | | 292 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 416.00 | | | 98 416.00 |
DX Trade payables and related accounts | 4 020.00 | | | 4 020.00 |
EA Other liabilities | 353.00 | | | 353.00 |
EC TOTAL (IV) | 102 789.00 | | | 102 789.00 |
EE Grand total (I to V) | 1 540 150.00 | | | 1 540 150.00 |
EG Accrued income and payables due within one year | 102 789.00 | | | 102 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 771.00 | |
FX Taxes, duties, and similar payments | | | 193.00 | |
FY Salaries and Wages | | | 1 026.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 30 490.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 292 223.00 | |
GF Total Operating Expenses (II) | | | 334 703.00 | |
GG - OPERATING RESULT (I - II) | | | -334 703.00 | |
GL Other interest and similar income | | | 13 674.00 | |
GP Total financial income (V) | | | 13 674.00 | |
GQ Financial allocations to depreciation and provisions | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 658.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -321 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 014.00 | | | 2 014.00 |
HD Total exceptional income (VII) | 2 014.00 | | | 2 014.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 014.00 | | | 2 014.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 688.00 | | | 15 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 719.00 | | | 334 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -319 031.00 | | | -319 031.00 |
| |
| 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 | 991.00 | | 311 766.00 | 991.00 |
I3 DECREASES Total Financial Fixed Assets | | | 312 757.00 | |
I4 DECREASES Grand Total | | | 312 757.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 991.00 | | 311 766.00 | 991.00 |
| |
| 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 | | 292 223.00 | | |
6X Other provisions for depreciation | 81 444.00 | 30 490.00 | | 81 444.00 |
7B Total provisions for depreciation | 82 435.00 | 30 506.00 | | 82 435.00 |
7C Grand total | 82 435.00 | 322 729.00 | | 82 435.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 322 713.00 | | |
UG - Financial | | 16.00 | | |
| |
| 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 | 4 020.00 | 4 020.00 | | 4 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 353.00 | 353.00 | | 353.00 |
UT Other financial assets | 311 750.00 | | | 311 750.00 |
VC Group and associates | 335 380.00 | | | 335 380.00 |
VI Group and Associates | 98 416.00 | 98 416.00 | | 98 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 647 130.00 | 335 380.00 | 311 750.00 | 647 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 789.00 | 102 789.00 | | 102 789.00 |
