| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 6 513.00 | | 6 513.00 | 6 513.00 |
BH Other financial assets | 8 645.00 | | 8 645.00 | 8 645.00 |
BJ TOTAL (I) | 2 421 663.00 | 2 406 504.00 | 15 159.00 | 2 421 663.00 |
BZ Other receivables | 1 031 356.00 | | 1 031 356.00 | 1 031 356.00 |
CD Marketable securities | 2 564.00 | 2 564.00 | | 2 564.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 033 920.00 | 2 564.00 | 1 031 356.00 | 1 033 920.00 |
CO Grand total (0 to V) | 3 455 584.00 | 2 409 068.00 | 1 046 515.00 | 3 455 584.00 |
CU Other investments | 2 406 504.00 | 2 406 504.00 | | 2 406 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 895 812.00 | 329 850.00 | | 895 812.00 |
DH Retained earnings | | -2 708 118.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 476.00 | -51 566.00 | | -67 476.00 |
DL TOTAL (I) | 828 335.00 | -2 429 835.00 | | 828 335.00 |
DU Loans and Debts from Credit Institutions (3) | 156 323.00 | 263 639.00 | | 156 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 339.00 | 2 293 361.00 | | 43 339.00 |
DX Trade payables and related accounts | 18 517.00 | 9 130.00 | | 18 517.00 |
EC TOTAL (IV) | 218 179.00 | 2 566 130.00 | | 218 179.00 |
EE Grand total (I to V) | 1 046 515.00 | 136 295.00 | | 1 046 515.00 |
EG Accrued income and payables due within one year | 177 800.00 | | | 177 800.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 345.00 | | | 3 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 23 934.00 | |
GE Other Expenses | | | 79.00 | |
GF Total Operating Expenses (II) | | | 24 013.00 | |
GG - OPERATING RESULT (I - II) | | | -24 013.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 564.00 | |
GR Interest and similar expenses | | | 40 898.00 | |
GU Total financial expenses (VI) | | | 43 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -43 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 320.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 320.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 763.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 476.00 | 53 329.00 | | 67 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 476.00 | -51 566.00 | | -67 476.00 |
| |
| 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 | 2 421 664.00 | | | 2 421 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 421 664.00 | |
I4 DECREASES Grand Total | | | 2 421 664.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 421 664.00 | | | 2 421 664.00 |
| |
| 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 | 2 654.00 | 2 654.00 | | 2 654.00 |
8B Suppliers and Related Accounts | 18 517.00 | 18 517.00 | | 18 517.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 685.00 | 40 685.00 | | 40 685.00 |
UT Other financial assets | 8 646.00 | | 8 646.00 | 8 646.00 |
VG Loans with a maturity of up to one year at origin | 3 345.00 | 3 345.00 | | 3 345.00 |
VH Loans with a maturity of more than one year at origin | 152 978.00 | 112 599.00 | 40 379.00 | 152 978.00 |
VP Miscellaneous | 1 031 356.00 | 1 031 356.00 | | 1 031 356.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 040 002.00 | 1 031 356.00 | 8 646.00 | 1 040 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 180.00 | 177 801.00 | 40 379.00 | 218 180.00 |
