| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 926.00 | 8 926.00 | | 8 926.00 |
AH Goodwill | 510.00 | | 510.00 | 510.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 10 186.00 | 8 926.00 | 1 260.00 | 10 186.00 |
BZ Other receivables | 1 745 752.00 | 1 735 965.00 | 9 787.00 | 1 745 752.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 964.00 | | 1 964.00 | 1 964.00 |
CH Prepaid expenses | 1 620.00 | | 1 620.00 | 1 620.00 |
CJ TOTAL (II) | 1 749 336.00 | 1 735 965.00 | 13 371.00 | 1 749 336.00 |
CO Grand total (0 to V) | 1 759 522.00 | 1 744 891.00 | 14 630.00 | 1 759 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 193 839.00 | 41 193 839.00 | | 41 193 839.00 |
DB Share, merger, contribution premiums, etc. | 14 963 000.00 | 14 963 000.00 | | 14 963 000.00 |
DH Retained earnings | -56 411 496.00 | -54 653 034.00 | | -56 411 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 978.00 | -1 758 462.00 | | -28 978.00 |
DL TOTAL (I) | -283 635.00 | -254 657.00 | | -283 635.00 |
DQ Provisions for Expenses | 263 521.00 | 263 521.00 | | 263 521.00 |
DR TOTAL (IV) | 263 521.00 | 263 521.00 | | 263 521.00 |
DX Trade payables and related accounts | 32 714.00 | 45 434.00 | | 32 714.00 |
DY Tax and social security liabilities | 68.00 | 743.00 | | 68.00 |
EA Other liabilities | 1 962.00 | 1 962.00 | | 1 962.00 |
EC TOTAL (IV) | 34 744.00 | 48 139.00 | | 34 744.00 |
EE Grand total (I to V) | 14 630.00 | 57 004.00 | | 14 630.00 |
EG Accrued income and payables due within one year | 34 744.00 | 48 139.00 | | 34 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 680.00 | |
FR Total operating income (I) | | | 680.00 | |
FW Other purchases and external expenses | | | 20 657.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
GE Other Expenses | | | 3 582.00 | |
GF Total Operating Expenses (II) | | | 24 370.00 | |
GG - OPERATING RESULT (I - II) | | | -23 690.00 | |
GO Net income from sales of marketable securities | | | 723.00 | |
GP Total financial income (V) | | | 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 011.00 | 1 729 954.00 | | 6 011.00 |
HH Total exceptional expenses (VIII) | 6 011.00 | 1 729 954.00 | | 6 011.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 011.00 | -1 729 954.00 | | -6 011.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 403.00 | | | 1 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 381.00 | 1 758 462.00 | | 30 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 978.00 | -1 758 462.00 | | -28 978.00 |
| |
| 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 | 10 186.00 | | | 10 186.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 10 186.00 | |
IO DECREASES Total including other intangible assets | | | 8 926.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 926.00 | | | 8 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 926.00 | | | 8 926.00 |
PE DEPRECIATION Total including other intangible assets | 8 926.00 | | | 8 926.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 263 521.00 | | | 263 521.00 |
7C Grand total | 263 521.00 | | | 263 521.00 |
| |
| 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 | 32 714.00 | 32 714.00 | | 32 714.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 962.00 | 1 962.00 | | 1 962.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
VP Miscellaneous | 1 745 752.00 | 1 745 752.00 | | 1 745 752.00 |
VQ Other Taxes, Duties, and Similar Debts | 68.00 | 68.00 | | 68.00 |
VS Prepaid expenses | 1 620.00 | 1 620.00 | | 1 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 748 122.00 | 1 747 372.00 | 750.00 | 1 748 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 744.00 | 34 744.00 | | 34 744.00 |
