| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 941.00 | 17 941.00 | | 17 941.00 |
CF Cash and cash equivalents | 12 785.00 | | 12 785.00 | 12 785.00 |
CJ TOTAL (II) | 12 785.00 | | 12 785.00 | 12 785.00 |
CO Grand total (0 to V) | 30 726.00 | 17 941.00 | 12 785.00 | 30 726.00 |
CU Other investments | 17 941.00 | 17 941.00 | | 17 941.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 503 010.00 | | | 503 010.00 |
DD Legal reserve (1) | 33 341.00 | | | 33 341.00 |
DG Other reserves | 32 245.00 | | | 32 245.00 |
DH Retained earnings | -2 386 223.00 | | | -2 386 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 634.00 | | | -50 634.00 |
DK Regulated provisions | 17 641.00 | | | 17 641.00 |
DL TOTAL (I) | -1 850 620.00 | | | -1 850 620.00 |
DQ Provisions for Expenses | 1 858 590.00 | | | 1 858 590.00 |
DR TOTAL (IV) | 1 858 590.00 | | | 1 858 590.00 |
DX Trade payables and related accounts | 4 621.00 | | | 4 621.00 |
EA Other liabilities | 193.00 | | | 193.00 |
EC TOTAL (IV) | 4 815.00 | | | 4 815.00 |
EE Grand total (I to V) | 12 785.00 | | | 12 785.00 |
EG Accrued income and payables due within one year | 4 815.00 | | | 4 815.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 027.00 | |
GF Total Operating Expenses (II) | | | 6 027.00 | |
GG - OPERATING RESULT (I - II) | | | -6 027.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 817 571.00 | |
GP Total financial income (V) | | | 1 817 571.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 858 590.00 | |
GU Total financial expenses (VI) | | | 1 858 590.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 588.00 | | | 3 588.00 |
HH Total exceptional expenses (VIII) | 3 588.00 | | | 3 588.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 588.00 | | | -3 588.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 817 571.00 | | | 1 817 571.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 868 205.00 | | | 1 868 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 634.00 | | | -50 634.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 14 053.00 | 3 588.00 | | 14 053.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 817 571.00 | 1 858 590.00 | 1 817 571.00 | 1 817 571.00 |
7C Grand total | 1 831 624.00 | 1 862 178.00 | 1 817 571.00 | 1 831 624.00 |
| |
| 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 | 4 621.00 | 4 621.00 | | 4 621.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193.00 | 193.00 | | 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 815.00 | 4 815.00 | | 4 815.00 |
