| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 37 566 575.00 | 8 396 550.00 | 29 170 025.00 | 37 566 575.00 |
CF Cash and cash equivalents | 2 650.00 | | 2 650.00 | 2 650.00 |
CJ TOTAL (II) | 2 650.00 | | 2 650.00 | 2 650.00 |
CO Grand total (0 to V) | 37 569 225.00 | 8 396 550.00 | 29 172 675.00 | 37 569 225.00 |
CU Other investments | 37 566 575.00 | 8 396 550.00 | 29 170 025.00 | 37 566 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 579 533.00 | 15 579 533.00 | | 15 579 533.00 |
DB Share, merger, contribution premiums, etc. | 39 999.00 | 39 999.00 | | 39 999.00 |
DD Legal reserve (1) | 1 557 954.00 | 1 557 954.00 | | 1 557 954.00 |
DG Other reserves | 3 520 169.00 | 9 404 144.00 | | 3 520 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 121 774.00 | -5 883 974.00 | | -3 121 774.00 |
DL TOTAL (I) | 17 575 881.00 | 20 697 655.00 | | 17 575 881.00 |
EA Other liabilities | 11 596 794.00 | 11 292 225.00 | | 11 596 794.00 |
EC TOTAL (IV) | 11 596 794.00 | 11 292 225.00 | | 11 596 794.00 |
EE Grand total (I to V) | 29 172 675.00 | 31 989 880.00 | | 29 172 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 592.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 23 592.00 | |
GG - OPERATING RESULT (I - II) | | | -23 592.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 817 017.00 | |
GR Interest and similar expenses | | | 281 165.00 | |
GU Total financial expenses (VI) | | | 3 098 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 098 182.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 121 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 121 774.00 | 5 883 974.00 | | 3 121 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 121 774.00 | -5 883 974.00 | | -3 121 774.00 |
| |
| 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 | 37 566 575.00 | | | 37 566 575.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 566 575.00 | |
I4 DECREASES Grand Total | | | 37 566 575.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 566 575.00 | | | 37 566 575.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 579 533.00 | 2 817 017.00 | | 5 579 533.00 |
7C Grand total | 5 579 533.00 | 2 817 017.00 | | 5 579 533.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 2 817 017.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 11 596 794.00 | 11 596 794.00 | | 11 596 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 596 794.00 | 11 596 794.00 | | 11 596 794.00 |
