| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 14 957 271.00 | 1 854 502.00 | 13 102 769.00 | 14 957 271.00 |
BX Customers and related accounts | 60.00 | | 60.00 | 60.00 |
BZ Other receivables | 2 030 250.00 | | 2 030 250.00 | 2 030 250.00 |
CF Cash and cash equivalents | 458 547.00 | | 458 547.00 | 458 547.00 |
CJ TOTAL (II) | 2 488 858.00 | | 2 488 858.00 | 2 488 858.00 |
CO Grand total (0 to V) | 17 446 129.00 | 1 854 502.00 | 15 591 627.00 | 17 446 129.00 |
CU Other investments | 14 957 271.00 | 1 854 502.00 | 13 102 769.00 | 14 957 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 198 112.00 | 13 198 112.00 | | 13 198 112.00 |
DB Share, merger, contribution premiums, etc. | 85 602.00 | 85 602.00 | | 85 602.00 |
DD Legal reserve (1) | 222 565.00 | 211 915.00 | | 222 565.00 |
DG Other reserves | 3 598 249.00 | 3 395 908.00 | | 3 598 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 527 361.00 | 212 990.00 | | -2 527 361.00 |
DL TOTAL (I) | 14 577 168.00 | 17 104 528.00 | | 14 577 168.00 |
DU Loans and Debts from Credit Institutions (3) | | 200.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 475 621.00 | 978 230.00 | | 475 621.00 |
DX Trade payables and related accounts | 4 659.00 | 9 455.00 | | 4 659.00 |
DY Tax and social security liabilities | 534 179.00 | | | 534 179.00 |
EC TOTAL (IV) | 1 014 459.00 | 987 885.00 | | 1 014 459.00 |
EE Grand total (I to V) | 15 591 627.00 | 18 092 414.00 | | 15 591 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 647.00 | |
FR Total operating income (I) | | | 5 647.00 | |
FW Other purchases and external expenses | | | 16 628.00 | |
GF Total Operating Expenses (II) | | | 16 628.00 | |
GG - OPERATING RESULT (I - II) | | | -10 981.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 335.00 | |
GP Total financial income (V) | | | 18 335.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 854 502.00 | |
GU Total financial expenses (VI) | | | 1 854 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 836 167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 847 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 680 212.00 | -225 670.00 | | 680 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 981.00 | | | 23 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 551 342.00 | -212 990.00 | | 2 551 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 527 361.00 | 212 990.00 | | -2 527 361.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 475 621.00 | 475 621.00 | | 475 621.00 |
8B Suppliers and Related Accounts | 4 659.00 | 4 659.00 | | 4 659.00 |
VQ Other Taxes, Duties, and Similar Debts | 534 179.00 | 534 179.00 | | 534 179.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 030 310.00 | 2 030 310.00 | | 2 030 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 014 459.00 | 1 014 459.00 | | 1 014 459.00 |
