| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 493 030.00 | | 493 030.00 | 493 030.00 |
BZ Other receivables | 123.00 | | 123.00 | 123.00 |
CJ TOTAL (II) | 123.00 | | 123.00 | 123.00 |
CO Grand total (0 to V) | 493 153.00 | | 493 153.00 | 493 153.00 |
CS Evaluated investments - equity method | 493 030.00 | | 493 030.00 | 493 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 268.00 | 268.00 | | 268.00 |
DF Regulated reserves (1) | 5 725.00 | 9 534.00 | | 5 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178 706.00 | -863 809.00 | | -178 706.00 |
DK Regulated provisions | 2 623.00 | 1 632.00 | | 2 623.00 |
DL TOTAL (I) | -160 091.00 | -842 376.00 | | -160 091.00 |
DX Trade payables and related accounts | 9 949.00 | 2 198.00 | | 9 949.00 |
EA Other liabilities | 643 295.00 | 1 007 637.00 | | 643 295.00 |
EC TOTAL (IV) | 653 244.00 | 1 009 834.00 | | 653 244.00 |
EE Grand total (I to V) | 493 153.00 | 167 459.00 | | 493 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 745.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 34 949.00 | |
GG - OPERATING RESULT (I - II) | | | -34 949.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GK Income from other securities and fixed asset receivables | | | 1 606.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 606.00 | |
GR Interest and similar expenses | | | 127 356.00 | |
GU Total financial expenses (VI) | | | 127 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -160 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 320.00 | 82 122.00 | | 320.00 |
HC Reversals of provisions and transfers of expenses | 2 918.00 | 1 847 863.00 | | 2 918.00 |
HD Total exceptional income (VII) | 3 238.00 | 1 929 985.00 | | 3 238.00 |
HF Exceptional expenses on capital transactions | 17 336.00 | 1 820 981.00 | | 17 336.00 |
HG Exceptional depreciation and provisions | 3 909.00 | 1 632.00 | | 3 909.00 |
HH Total exceptional expenses (VIII) | 21 245.00 | 1 822 613.00 | | 21 245.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 007.00 | 107 372.00 | | -18 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 844.00 | 2 642 678.00 | | 4 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 183 551.00 | 3 506 487.00 | | 183 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178 706.00 | -863 809.00 | | -178 706.00 |
| |
| 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 | 167 336.00 | | 493 030.00 | 167 336.00 |
I3 DECREASES Total Financial Fixed Assets | | 167 336.00 | 493 030.00 | |
I4 DECREASES Grand Total | | 167 336.00 | 493 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 336.00 | | 493 030.00 | 167 336.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 632.00 | 3 909.00 | 2 918.00 | 1 632.00 |
7C Grand total | 1 632.00 | 3 909.00 | 2 918.00 | 1 632.00 |
UJ - Exceptional | | 3 909.00 | 2 918.00 | |
| |
| 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 | 9 949.00 | 9 949.00 | | 9 949.00 |
VI Group and Associates | 643 295.00 | 643 295.00 | | 643 295.00 |
VP Miscellaneous | 123.00 | | | 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123.00 | 123.00 | | 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 653 244.00 | 653 244.00 | | 653 244.00 |
