| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 404 817.00 | 232 578.00 | 1 172 239.00 | 1 404 817.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 1 404 817.00 | 232 578.00 | 1 172 239.00 | 1 404 817.00 |
CU Other investments | 1 404 817.00 | 232 578.00 | 1 172 239.00 | 1 404 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 280 500.00 | 1 280 500.00 | | 1 280 500.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | | 56 477.00 | | |
DH Retained earnings | -31 200.00 | | | -31 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -164 414.00 | -87 677.00 | | -164 414.00 |
DK Regulated provisions | 12 324.00 | 9 866.00 | | 12 324.00 |
DL TOTAL (I) | 1 100 710.00 | 1 262 666.00 | | 1 100 710.00 |
DU Loans and Debts from Credit Institutions (3) | 2 900.00 | | | 2 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 975.00 | 56 474.00 | | 58 975.00 |
DX Trade payables and related accounts | 9 654.00 | 7 161.00 | | 9 654.00 |
EC TOTAL (IV) | 71 529.00 | 63 635.00 | | 71 529.00 |
EE Grand total (I to V) | 1 172 239.00 | 1 326 300.00 | | 1 172 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 706.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GF Total Operating Expenses (II) | | | 7 845.00 | |
GG - OPERATING RESULT (I - II) | | | -7 844.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 822.00 | |
GM Reversals of provisions and transfers of expenses | | | 59 969.00 | |
GP Total financial income (V) | | | 60 791.00 | |
GQ Financial allocations to depreciation and provisions | | | 214 713.00 | |
GR Interest and similar expenses | | | 188.00 | |
GU Total financial expenses (VI) | | | 214 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -161 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 12 000.00 | | |
HD Total exceptional income (VII) | | 12 000.00 | | |
HF Exceptional expenses on capital transactions | | 12 000.00 | | |
HG Exceptional depreciation and provisions | 2 459.00 | 2 465.00 | | 2 459.00 |
HH Total exceptional expenses (VIII) | 2 459.00 | 14 465.00 | | 2 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 459.00 | -2 465.00 | | -2 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 791.00 | 12 706.00 | | 60 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 205.00 | 100 383.00 | | 225 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -164 414.00 | -87 677.00 | | -164 414.00 |
| |
| 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 | 1 280 662.00 | | 124 154.00 | 1 280 662.00 |
I3 DECREASES Total Financial Fixed Assets | -1.00 | | 1 404 817.00 | -1.00 |
I4 DECREASES Grand Total | -1.00 | | 1 404 817.00 | -1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 280 662.00 | | 124 154.00 | 1 280 662.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 866.00 | 2 459.00 | | 9 866.00 |
7B Total provisions for depreciation | 77 834.00 | 214 713.00 | 59 969.00 | 77 834.00 |
7C Grand total | 87 699.00 | 217 172.00 | 59 969.00 | 87 699.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 214 713.00 | 59 969.00 | |
UJ - Exceptional | | 2 459.00 | | |
| |
| 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 | 9 654.00 | 9 654.00 | | 9 654.00 |
VG Loans with a maturity of up to one year at origin | 2 900.00 | 2 900.00 | | 2 900.00 |
VI Group and Associates | 58 975.00 | 58 975.00 | | 58 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 529.00 | 71 529.00 | | 71 529.00 |
