| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 159 275.00 | | 1 159 275.00 | 1 159 275.00 |
BJ TOTAL (I) | 12 912 356.00 | | 12 912 356.00 | 12 912 356.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 292 725.00 | | 1 292 725.00 | 1 292 725.00 |
CH Prepaid expenses | 2 508.00 | | 2 508.00 | 2 508.00 |
CJ TOTAL (II) | 1 295 233.00 | | 1 295 233.00 | 1 295 233.00 |
CO Grand total (0 to V) | 14 207 588.00 | | 14 207 588.00 | 14 207 588.00 |
CU Other investments | 11 753 081.00 | | 11 753 081.00 | 11 753 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 963 923.00 | 17 963 923.00 | | 17 963 923.00 |
DB Share, merger, contribution premiums, etc. | 153 846.00 | 153 846.00 | | 153 846.00 |
DH Retained earnings | -3 497 297.00 | -4 410 253.00 | | -3 497 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -453 257.00 | 912 955.00 | | -453 257.00 |
DL TOTAL (I) | 14 167 215.00 | 14 620 472.00 | | 14 167 215.00 |
DU Loans and Debts from Credit Institutions (3) | 15 657.00 | 55.00 | | 15 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 500.00 | 12 500.00 | | 12 500.00 |
DX Trade payables and related accounts | 12 216.00 | 64 208.00 | | 12 216.00 |
EA Other liabilities | | 734.00 | | |
EC TOTAL (IV) | 40 373.00 | 77 497.00 | | 40 373.00 |
EE Grand total (I to V) | 14 207 588.00 | 14 697 969.00 | | 14 207 588.00 |
EG Accrued income and payables due within one year | 40 373.00 | 77 497.00 | | 40 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 940.00 | |
FR Total operating income (I) | | | 4 940.00 | |
FW Other purchases and external expenses | | | 514 747.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 514 747.00 | |
GG - OPERATING RESULT (I - II) | | | -509 807.00 | |
GK Income from other securities and fixed asset receivables | | | 56 550.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 56 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -453 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 274 524.00 | | |
HD Total exceptional income (VII) | | 1 274 524.00 | | |
HF Exceptional expenses on capital transactions | | 436 145.00 | | |
HH Total exceptional expenses (VIII) | | 436 145.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 838 379.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 490.00 | 1 956 075.00 | | 61 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 514 747.00 | 1 043 119.00 | | 514 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -453 257.00 | 912 955.00 | | -453 257.00 |
| |
| 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 | 12 927 385.00 | | 28 275.00 | 12 927 385.00 |
I3 DECREASES Total Financial Fixed Assets | | 43 304.00 | 12 912 356.00 | |
I4 DECREASES Grand Total | | 43 304.00 | 12 912 356.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 927 385.00 | | 28 275.00 | 12 927 385.00 |
