| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 138 160.00 | | 9 138 160.00 | 9 138 160.00 |
BZ Other receivables | 119 077.00 | | 119 077.00 | 119 077.00 |
CF Cash and cash equivalents | 156 441.00 | | 156 441.00 | 156 441.00 |
CJ TOTAL (II) | 275 518.00 | | 275 518.00 | 275 518.00 |
CO Grand total (0 to V) | 9 413 678.00 | | 9 413 678.00 | 9 413 678.00 |
CR Shares due in more than one year | 34 451.00 | | | 34 451.00 |
CU Other investments | 9 138 160.00 | | 9 138 160.00 | 9 138 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 549 060.00 | 8 549 060.00 | | 8 549 060.00 |
DH Retained earnings | -113 137.00 | | | -113 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -106 858.00 | -113 137.00 | | -106 858.00 |
DK Regulated provisions | 226 732.00 | 94 953.00 | | 226 732.00 |
DL TOTAL (I) | 8 555 798.00 | 8 530 876.00 | | 8 555 798.00 |
DU Loans and Debts from Credit Institutions (3) | 383 854.00 | 404 603.00 | | 383 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | 439 441.00 | 402 816.00 | | 439 441.00 |
DX Trade payables and related accounts | 30 379.00 | 960.00 | | 30 379.00 |
DY Tax and social security liabilities | 4 206.00 | | | 4 206.00 |
EC TOTAL (IV) | 857 881.00 | 808 380.00 | | 857 881.00 |
EE Grand total (I to V) | 9 413 678.00 | 9 339 256.00 | | 9 413 678.00 |
EG Accrued income and payables due within one year | 78 021.00 | 23 285.00 | | 78 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 809.00 | |
FX Taxes, duties, and similar payments | | | 8 775.00 | |
GF Total Operating Expenses (II) | | | 16 584.00 | |
GG - OPERATING RESULT (I - II) | | | -16 584.00 | |
GR Interest and similar expenses | | | 11 426.00 | |
GU Total financial expenses (VI) | | | 11 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 39 375.00 | 3 386.00 | | 39 375.00 |
HG Exceptional depreciation and provisions | 131 779.00 | 94 953.00 | | 131 779.00 |
HH Total exceptional expenses (VIII) | 171 154.00 | 98 340.00 | | 171 154.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -171 154.00 | -98 340.00 | | -171 154.00 |
HK Income tax | -92 306.00 | | | -92 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 858.00 | 113 137.00 | | 106 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -106 858.00 | -113 137.00 | | -106 858.00 |
| |
| 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 | 9 138 160.00 | | | 9 138 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 138 160.00 | |
I4 DECREASES Grand Total | | | 9 138 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 138 160.00 | | | 9 138 160.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 94 953.00 | 131 779.00 | | 94 953.00 |
7C Grand total | 94 953.00 | 131 779.00 | | 94 953.00 |
UE of which provisions and reversals: - Operating | | 131 779.00 | | |
| |
| 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 | 30 379.00 | 30 379.00 | | 30 379.00 |
VB VAT | 4 206.00 | 4 206.00 | | 4 206.00 |
VC Group and associates | 34 451.00 | | 34 451.00 | 34 451.00 |
VG Loans with a maturity of up to one year at origin | 1 521.00 | 1 521.00 | | 1 521.00 |
VH Loans with a maturity of more than one year at origin | 382 333.00 | 41 914.00 | 175 654.00 | 382 333.00 |
VI Group and Associates | 439 441.00 | | | 439 441.00 |
VK Loans repaid during the year | 20 667.00 | | | 20 667.00 |
VM Income taxes | 80 420.00 | 80 420.00 | | 80 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 077.00 | 84 626.00 | 34 451.00 | 119 077.00 |
VW VAT | 4 206.00 | 4 206.00 | | 4 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 857 881.00 | 78 021.00 | 175 654.00 | 857 881.00 |
