| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 394 380.00 | 152 449.00 | 2 241 930.00 | 2 394 380.00 |
BJ TOTAL (I) | 2 394 380.00 | 152 449.00 | 2 241 930.00 | 2 394 380.00 |
BZ Other receivables | | | | |
CD Marketable securities | 1 576 410.00 | 7 255.00 | 1 569 154.00 | 1 576 410.00 |
CF Cash and cash equivalents | 27 659.00 | | 27 659.00 | 27 659.00 |
CJ TOTAL (II) | 1 604 068.00 | 7 255.00 | 1 596 813.00 | 1 604 068.00 |
CO Grand total (0 to V) | 3 998 448.00 | 159 704.00 | 3 838 743.00 | 3 998 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 213 785.00 | 1 213 785.00 | | 1 213 785.00 |
DD Legal reserve (1) | 300 001.00 | 300 001.00 | | 300 001.00 |
DF Regulated reserves (1) | 456 884.00 | 456 884.00 | | 456 884.00 |
DG Other reserves | 1 737 767.00 | 1 737 767.00 | | 1 737 767.00 |
DH Retained earnings | 132 598.00 | | | 132 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 345.00 | 132 598.00 | | -48 345.00 |
DL TOTAL (I) | 3 792 690.00 | 3 841 035.00 | | 3 792 690.00 |
DX Trade payables and related accounts | 46 054.00 | 48 209.00 | | 46 054.00 |
EC TOTAL (IV) | 46 054.00 | 48 209.00 | | 46 054.00 |
EE Grand total (I to V) | 3 838 743.00 | 3 889 244.00 | | 3 838 743.00 |
EG Accrued income and payables due within one year | 46 054.00 | 48 209.00 | | 46 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 114 289.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 114 289.00 | |
GG - OPERATING RESULT (I - II) | | | -114 289.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 915.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 69 915.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 829.00 | |
GT Net expenses on sales of marketable securities | | | 141.00 | |
GU Total financial expenses (VI) | | | 3 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 944.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 120 420.00 | | |
HD Total exceptional income (VII) | | 120 420.00 | | |
HF Exceptional expenses on capital transactions | | 604 776.00 | | |
HH Total exceptional expenses (VIII) | | 604 776.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -484 356.00 | | |
HK Income tax | | 428.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 915.00 | 972 770.00 | | 69 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 260.00 | 840 173.00 | | 118 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 345.00 | 132 598.00 | | -48 345.00 |
| |
| 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 | 2 394 380.00 | | | 2 394 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 394 380.00 | |
I4 DECREASES Grand Total | | | 2 394 380.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 394 380.00 | | | 2 394 380.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 152 449.00 | | | 152 449.00 |
7B Total provisions for depreciation | 155 875.00 | 3 829.00 | | 155 875.00 |
7C Grand total | 155 875.00 | 3 829.00 | | 155 875.00 |
UG - Financial | | 3 829.00 | | |
| |
| 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 | 46 054.00 | 46 054.00 | | 46 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 054.00 | 46 054.00 | | 46 054.00 |
