| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 617 128.00 | 612 720.00 | 4 408.00 | 617 128.00 |
BZ Other receivables | 690 328.00 | | 690 328.00 | 690 328.00 |
CF Cash and cash equivalents | 1 930.00 | | 1 930.00 | 1 930.00 |
CJ TOTAL (II) | 692 259.00 | | 692 259.00 | 692 259.00 |
CO Grand total (0 to V) | 1 309 387.00 | 612 720.00 | 696 667.00 | 1 309 387.00 |
CU Other investments | 617 128.00 | 612 720.00 | 4 408.00 | 617 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DH Retained earnings | -1 365 275.00 | -1 806 967.00 | | -1 365 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -76 163.00 | 442 441.00 | | -76 163.00 |
DL TOTAL (I) | -1 433 188.00 | -1 357 025.00 | | -1 433 188.00 |
DP Provisions for Risks | 2 127 019.00 | 2 052 431.00 | | 2 127 019.00 |
DR TOTAL (IV) | 2 127 019.00 | 2 052 431.00 | | 2 127 019.00 |
DU Loans and Debts from Credit Institutions (3) | 2 821.00 | 2 881.00 | | 2 821.00 |
EA Other liabilities | 15.00 | 53.00 | | 15.00 |
EC TOTAL (IV) | 2 836.00 | 2 934.00 | | 2 836.00 |
EE Grand total (I to V) | 696 667.00 | 698 339.00 | | 696 667.00 |
EG Accrued income and payables due within one year | 2 836.00 | 2 934.00 | | 2 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 597.00 | |
FR Total operating income (I) | | | 1 597.00 | |
FW Other purchases and external expenses | | | 1 012.00 | |
GF Total Operating Expenses (II) | | | 1 012.00 | |
GG - OPERATING RESULT (I - II) | | | 584.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 149.00 | |
GQ Financial allocations to depreciation and provisions | | | 77 245.00 | |
GU Total financial expenses (VI) | | | 77 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -76 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 30.00 | 516.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 516.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | -516.00 | | -30.00 |
HK Income tax | -379.00 | -425.00 | | -379.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 746.00 | 443 527.00 | | 1 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 909.00 | 1 086.00 | | 77 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -76 163.00 | 442 441.00 | | -76 163.00 |
| |
| 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 | 617 113.00 | | 45.00 | 617 113.00 |
I3 DECREASES Total Financial Fixed Assets | | 30.00 | 617 128.00 | |
I4 DECREASES Grand Total | | 30.00 | 617 128.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 617 113.00 | | 45.00 | 617 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 052 431.00 | 74 588.00 | | 2 052 431.00 |
7B Total provisions for depreciation | 610 064.00 | 2 656.00 | | 610 064.00 |
7C Grand total | 2 662 495.00 | 77 245.00 | | 2 662 495.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 77 245.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
VC Group and associates | 690 320.00 | 690 328.00 | | 690 320.00 |
VG Loans with a maturity of up to one year at origin | 2 821.00 | 2 821.00 | | 2 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 690 328.00 | 690 328.00 | | 690 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 836.00 | 2 836.00 | | 2 836.00 |
