| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
CF Cash and cash equivalents | 840.00 | | 840.00 | 840.00 |
CJ TOTAL (II) | 2 340.00 | | 2 340.00 | 2 340.00 |
CO Grand total (0 to V) | 2 340.00 | | 2 340.00 | 2 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 006 528.00 | | | 19 006 528.00 |
DH Retained earnings | -18 316 857.00 | | | -18 316 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -713 963.00 | | | -713 963.00 |
DL TOTAL (I) | -24 293.00 | | | -24 293.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 366.00 | | | 18 366.00 |
DX Trade payables and related accounts | 8 220.00 | | | 8 220.00 |
EC TOTAL (IV) | 26 634.00 | | | 26 634.00 |
EE Grand total (I to V) | 2 340.00 | | | 2 340.00 |
EG Accrued income and payables due within one year | 26 634.00 | | | 26 634.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47.00 | | | 47.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 967.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 11 118.00 | |
GG - OPERATING RESULT (I - II) | | | -11 118.00 | |
GM Reversals of provisions and transfers of expenses | | | 38 396 567.00 | |
GP Total financial income (V) | | | 38 396 567.00 | |
GR Interest and similar expenses | | | 755 265.00 | |
GU Total financial expenses (VI) | | | 755 265.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 641 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 630 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 52 420.00 | | | 52 420.00 |
HD Total exceptional income (VII) | 52 420.00 | | | 52 420.00 |
HF Exceptional expenses on capital transactions | 38 396 567.00 | | | 38 396 567.00 |
HH Total exceptional expenses (VIII) | 38 396 567.00 | | | 38 396 567.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38 344 147.00 | | | -38 344 147.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 448 987.00 | | | 38 448 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 162 950.00 | | | 39 162 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -713 963.00 | | | -713 963.00 |
| |
| 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 | 38 396 567.00 | | | 38 396 567.00 |
I3 DECREASES Total Financial Fixed Assets | | 38 396 567.00 | | |
I4 DECREASES Grand Total | | 38 396 567.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 396 567.00 | | | 38 396 567.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 38 396 567.00 | | 38 396 567.00 | 38 396 567.00 |
7C Grand total | 38 396 567.00 | | 38 396 567.00 | 38 396 567.00 |
UG - Financial | | | 38 396 567.00 | |
| |
| 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 | 8 220.00 | 8 220.00 | | 8 220.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VI Group and Associates | 18 366.00 | 18 366.00 | | 18 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 634.00 | 26 634.00 | | 26 634.00 |
