| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 631.00 | 5 631.00 | | 5 631.00 |
BF Loans | 35 466.00 | 35 466.00 | | 35 466.00 |
BJ TOTAL (I) | 59 392.00 | 59 392.00 | | 59 392.00 |
BZ Other receivables | 7 369 981.00 | | 7 369 981.00 | 7 369 981.00 |
CF Cash and cash equivalents | 3 705.00 | | 3 705.00 | 3 705.00 |
CH Prepaid expenses | 629.00 | | 629.00 | 629.00 |
CJ TOTAL (II) | 7 374 317.00 | | 7 374 317.00 | 7 374 317.00 |
CO Grand total (0 to V) | 7 433 709.00 | 59 392.00 | 7 374 317.00 | 7 433 709.00 |
CS Evaluated investments - equity method | 18 293.00 | 18 293.00 | | 18 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 812 500.00 | 3 812 500.00 | | 3 812 500.00 |
DD Legal reserve (1) | 762 500.00 | 762 500.00 | | 762 500.00 |
DF Regulated reserves (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DH Retained earnings | 2 837 439.00 | 2 896 251.00 | | 2 837 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -81 326.00 | -58 812.00 | | -81 326.00 |
DL TOTAL (I) | 7 335 686.00 | 7 417 012.00 | | 7 335 686.00 |
DP Provisions for Risks | 7 700.00 | 7 700.00 | | 7 700.00 |
DR TOTAL (IV) | 7 700.00 | 7 700.00 | | 7 700.00 |
DX Trade payables and related accounts | 27 227.00 | 29 430.00 | | 27 227.00 |
EA Other liabilities | 3 703.00 | 3 422.00 | | 3 703.00 |
EC TOTAL (IV) | 30 930.00 | 32 852.00 | | 30 930.00 |
EE Grand total (I to V) | 7 374 317.00 | 7 457 564.00 | | 7 374 317.00 |
EG Accrued income and payables due within one year | 30 930.00 | 32 852.00 | | 30 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 62 288.00 | |
FX Taxes, duties, and similar payments | | | 1 232.00 | |
FY Salaries and Wages | | | 3 569.00 | |
GF Total Operating Expenses (II) | | | 67 089.00 | |
GG - OPERATING RESULT (I - II) | | | -67 089.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 497.00 | |
GM Reversals of provisions and transfers of expenses | | | 8 032.00 | |
GP Total financial income (V) | | | 9 530.00 | |
GQ Financial allocations to depreciation and provisions | | | 23 925.00 | |
GU Total financial expenses (VI) | | | 23 925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -81 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 158.00 | 57.00 | | 158.00 |
HH Total exceptional expenses (VIII) | | 32.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 158.00 | 25.00 | | 158.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 689.00 | 99 372.00 | | 9 689.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 015.00 | 158 184.00 | | 91 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -81 326.00 | -58 812.00 | | -81 326.00 |
| |
| 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 | 67 425.00 | | | 67 425.00 |
I3 DECREASES Total Financial Fixed Assets | | 8 033.00 | 59 392.00 | |
I4 DECREASES Grand Total | | 8 033.00 | 59 392.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 67 425.00 | | | 67 425.00 |
| |
| 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 | 27 227.00 | 27 227.00 | | 27 227.00 |
UL Receivables related to investments | 5 631.00 | 5 631.00 | | 5 631.00 |
UP Loans | 35 467.00 | 35 467.00 | | 35 467.00 |
VP Miscellaneous | 7 369 981.00 | 7 369 981.00 | | 7 369 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 411 079.00 | 7 411 079.00 | | 7 411 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 227.00 | 27 227.00 | | 27 227.00 |
