| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 147.00 | 1 147.00 | | 1 147.00 |
BJ TOTAL (I) | 8 043 416.00 | 6 263 524.00 | 1 779 891.00 | 8 043 416.00 |
CF Cash and cash equivalents | 516.00 | | 516.00 | 516.00 |
CJ TOTAL (II) | 516.00 | | 516.00 | 516.00 |
CO Grand total (0 to V) | 8 043 932.00 | 6 263 524.00 | 1 780 408.00 | 8 043 932.00 |
CU Other investments | 8 042 269.00 | 6 262 377.00 | 1 779 891.00 | 8 042 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 060 260.00 | 1 060 260.00 | | 1 060 260.00 |
DB Share, merger, contribution premiums, etc. | 233 040.00 | 233 040.00 | | 233 040.00 |
DD Legal reserve (1) | 20 068.00 | 20 068.00 | | 20 068.00 |
DG Other reserves | 2 264.00 | 2 264.00 | | 2 264.00 |
DH Retained earnings | -5 709 716.00 | -6 323 819.00 | | -5 709 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 775 259.00 | 614 103.00 | | -2 775 259.00 |
DL TOTAL (I) | -7 169 343.00 | -4 394 084.00 | | -7 169 343.00 |
DU Loans and Debts from Credit Institutions (3) | 85.00 | 85.00 | | 85.00 |
DV Miscellaneous Loans and Financial Debts (4) | 591 776.00 | 574 619.00 | | 591 776.00 |
DZ Fixed asset liabilities and related accounts | 8 351 520.00 | 8 214 401.00 | | 8 351 520.00 |
EA Other liabilities | 6 370.00 | 6 250.00 | | 6 370.00 |
EC TOTAL (IV) | 8 949 751.00 | 8 795 355.00 | | 8 949 751.00 |
EE Grand total (I to V) | 1 780 408.00 | 4 401 271.00 | | 1 780 408.00 |
EG Accrued income and payables due within one year | 8 949 751.00 | 8 795 355.00 | | 8 949 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 355.00 | |
FX Taxes, duties, and similar payments | | | 121.00 | |
GF Total Operating Expenses (II) | | | 7 477.00 | |
GG - OPERATING RESULT (I - II) | | | -7 477.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 2 621 006.00 | |
GR Interest and similar expenses | | | 146 776.00 | |
GU Total financial expenses (VI) | | | 2 767 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 767 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 775 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 800 737.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 775 259.00 | 186 634.00 | | 2 775 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 775 259.00 | 614 103.00 | | -2 775 259.00 |
| |
| 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 | 8 043 416.00 | | | 8 043 416.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 147.00 | | | 1 147.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 042 269.00 | |
I4 DECREASES Grand Total | | | 8 043 416.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 147.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 042 269.00 | | | 8 042 269.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 147.00 | | | 1 147.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 147.00 | | | 1 147.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 641 371.00 | 2 621 006.00 | | 3 641 371.00 |
7C Grand total | 3 641 371.00 | 2 621 006.00 | | 3 641 371.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 8 351 520.00 | 8 351 520.00 | | 8 351 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 370.00 | 6 370.00 | | 6 370.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VI Group and Associates | 591 776.00 | 591 776.00 | | 591 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 949 751.00 | 8 949 751.00 | | 8 949 751.00 |
