| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 162 944.00 | | 162 944.00 | 162 944.00 |
BZ Other receivables | 326 279.00 | | 326 279.00 | 326 279.00 |
CF Cash and cash equivalents | 44 654.00 | | 44 654.00 | 44 654.00 |
CJ TOTAL (II) | 370 932.00 | | 370 932.00 | 370 932.00 |
CO Grand total (0 to V) | 533 877.00 | | 533 877.00 | 533 877.00 |
CS Evaluated investments - equity method | 162 944.00 | | 162 944.00 | 162 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 107 000.00 | | 55 000.00 |
DB Share, merger, contribution premiums, etc. | 4 590.00 | 4 590.00 | | 4 590.00 |
DH Retained earnings | -172 160.00 | -25 847.00 | | -172 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 044.00 | -7 813.00 | | -14 044.00 |
DK Regulated provisions | 2 072.00 | 3 341.00 | | 2 072.00 |
DL TOTAL (I) | -124 542.00 | 81 271.00 | | -124 542.00 |
DU Loans and Debts from Credit Institutions (3) | 120 449.00 | 142 989.00 | | 120 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | 535 652.00 | 91 600.00 | | 535 652.00 |
DX Trade payables and related accounts | 2 266.00 | 1 028.00 | | 2 266.00 |
DY Tax and social security liabilities | 51.00 | 38.00 | | 51.00 |
EC TOTAL (IV) | 658 418.00 | 235 655.00 | | 658 418.00 |
EE Grand total (I to V) | 533 877.00 | 316 926.00 | | 533 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 437.00 | |
FR Total operating income (I) | | | 437.00 | |
FW Other purchases and external expenses | | | 9 934.00 | |
FX Taxes, duties, and similar payments | | | 5 469.00 | |
GF Total Operating Expenses (II) | | | 15 403.00 | |
GG - OPERATING RESULT (I - II) | | | -14 966.00 | |
GP Total financial income (V) | | | 1 179.00 | |
GU Total financial expenses (VI) | | | 4 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 309 429.00 | 35.00 | | 309 429.00 |
HH Total exceptional expenses (VIII) | 304 795.00 | 885.00 | | 304 795.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 634.00 | -850.00 | | 4 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 045.00 | 35.00 | | 311 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 088.00 | 7 848.00 | | 325 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 044.00 | -7 813.00 | | -14 044.00 |
| |
| 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 | 313 541.00 | | | 313 541.00 |
I3 DECREASES Total Financial Fixed Assets | | | 162 944.00 | |
I4 DECREASES Grand Total | | | 162 944.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 313 541.00 | | | 313 541.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 341.00 | 638.00 | 1 908.00 | 3 341.00 |
7C Grand total | 3 341.00 | 638.00 | 1 908.00 | 3 341.00 |
UJ - Exceptional | | 638.00 | 1 908.00 | |
| |
| 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 | 2 266.00 | 2 266.00 | | 2 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 535 652.00 | 535 652.00 | | 535 652.00 |
VH Loans with a maturity of more than one year at origin | 120 449.00 | 25 078.00 | 95 372.00 | 120 449.00 |
VK Loans repaid during the year | 18 607.00 | | | 18 607.00 |
VP Miscellaneous | 326 279.00 | 326 279.00 | | 326 279.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 326 279.00 | 326 279.00 | | 326 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 658 418.00 | 563 047.00 | 95 372.00 | 658 418.00 |
