| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 103 563.00 | 103 563.00 | | 103 563.00 |
BJ TOTAL (I) | 8 969 101.00 | 6 775 557.00 | 2 193 544.00 | 8 969 101.00 |
BZ Other receivables | 5 155.00 | | 5 155.00 | 5 155.00 |
CF Cash and cash equivalents | 441 289.00 | | 441 289.00 | 441 289.00 |
CJ TOTAL (II) | 446 444.00 | | 446 444.00 | 446 444.00 |
CO Grand total (0 to V) | 9 415 545.00 | 6 775 557.00 | 2 639 987.00 | 9 415 545.00 |
CU Other investments | 8 865 538.00 | 6 671 994.00 | 2 193 544.00 | 8 865 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 225 000.00 | 16 225 000.00 | | 16 225 000.00 |
DH Retained earnings | -13 798 745.00 | -12 877 197.00 | | -13 798 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -256 276.00 | -921 548.00 | | -256 276.00 |
DL TOTAL (I) | 2 169 979.00 | 2 426 255.00 | | 2 169 979.00 |
DX Trade payables and related accounts | 467 779.00 | 540 297.00 | | 467 779.00 |
EA Other liabilities | 2 229.00 | | | 2 229.00 |
EC TOTAL (IV) | 470 008.00 | 540 297.00 | | 470 008.00 |
EE Grand total (I to V) | 2 639 987.00 | 2 966 553.00 | | 2 639 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 71 560.00 | |
FX Taxes, duties, and similar payments | | | 351.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 71 911.00 | |
GG - OPERATING RESULT (I - II) | | | -71 911.00 | |
GM Reversals of provisions and transfers of expenses | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 384 365.00 | |
GU Total financial expenses (VI) | | | 384 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -184 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -256 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 446 247.00 | | |
HD Total exceptional income (VII) | | 1 446 247.00 | | |
HF Exceptional expenses on capital transactions | | 1 446 247.00 | | |
HH Total exceptional expenses (VIII) | | 1 446 247.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | 1 446 247.00 | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 456 276.00 | 2 367 795.00 | | 456 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -256 276.00 | -921 548.00 | | -256 276.00 |
| |
| 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 | 8 994 294.00 | | | 8 994 294.00 |
I3 DECREASES Total Financial Fixed Assets | | 25 194.00 | 8 969 101.00 | |
I4 DECREASES Grand Total | | 25 194.00 | 8 969 101.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 994 294.00 | | | 8 994 294.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 103 563.00 | | | 103 563.00 |
7B Total provisions for depreciation | 6 591 192.00 | 384 365.00 | 200 000.00 | 6 591 192.00 |
7C Grand total | 6 591 192.00 | 384 365.00 | 200 000.00 | 6 591 192.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 384 365.00 | 200 000.00 | |
| |
| 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 | 467 779.00 | 3 924.00 | 463 855.00 | 467 779.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 229.00 | 2 229.00 | | 2 229.00 |
UP Loans | 103 563.00 | | 103 563.00 | 103 563.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 155.00 | 5 155.00 | | 5 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 718.00 | 5 155.00 | 103 563.00 | 108 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 470 008.00 | 6 153.00 | 463 855.00 | 470 008.00 |
