| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 015 271.00 | 4 015 271.00 | | 4 015 271.00 |
BZ Other receivables | 2 072 300.00 | 353 661.00 | 1 718 639.00 | 2 072 300.00 |
CF Cash and cash equivalents | 259.00 | | 259.00 | 259.00 |
CJ TOTAL (II) | 2 072 559.00 | 353 661.00 | 1 718 898.00 | 2 072 559.00 |
CO Grand total (0 to V) | 6 087 830.00 | 4 368 932.00 | 1 718 898.00 | 6 087 830.00 |
CU Other investments | 4 015 271.00 | 4 015 271.00 | | 4 015 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 494.00 | 167 494.00 | | 167 494.00 |
DB Share, merger, contribution premiums, etc. | 3 847 976.00 | 3 847 976.00 | | 3 847 976.00 |
DH Retained earnings | -30 781.00 | -13 375.00 | | -30 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 445 929.00 | -17 405.00 | | -4 445 929.00 |
DL TOTAL (I) | -461 239.00 | 3 984 690.00 | | -461 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 097 947.00 | 121 767.00 | | 2 097 947.00 |
DX Trade payables and related accounts | 61 697.00 | 13 332.00 | | 61 697.00 |
DY Tax and social security liabilities | | 68.00 | | |
EA Other liabilities | 20 492.00 | 605 760.00 | | 20 492.00 |
EC TOTAL (IV) | 2 180 138.00 | 740 929.00 | | 2 180 138.00 |
EE Grand total (I to V) | 1 718 898.00 | 4 725 619.00 | | 1 718 898.00 |
EG Accrued income and payables due within one year | 2 180 138.00 | 740 929.00 | | 2 180 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 321.00 | |
FX Taxes, duties, and similar payments | | | 3 354.00 | |
GF Total Operating Expenses (II) | | | 11 675.00 | |
GG - OPERATING RESULT (I - II) | | | -11 675.00 | |
GL Other interest and similar income | | | 25 676.00 | |
GP Total financial income (V) | | | 25 676.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 368 932.00 | |
GR Interest and similar expenses | | | 35 025.00 | |
GU Total financial expenses (VI) | | | 4 403 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 378 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 389 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 152.00 | | | 1 152.00 |
HB Exceptional income from capital transactions | 99.00 | | | 99.00 |
HD Total exceptional income (VII) | 1 251.00 | | | 1 251.00 |
HE Exceptional expenses on management operations | 57 125.00 | 3.00 | | 57 125.00 |
HF Exceptional expenses on capital transactions | 99.00 | | | 99.00 |
HH Total exceptional expenses (VIII) | 57 224.00 | 3.00 | | 57 224.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -55 973.00 | -3.00 | | -55 973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 927.00 | | | 26 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 472 857.00 | 17 405.00 | | 4 472 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 445 929.00 | -17 405.00 | | -4 445 929.00 |
| |
| 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 | 4 015 370.00 | | | 4 015 370.00 |
I3 DECREASES Total Financial Fixed Assets | | 99.00 | 4 015 271.00 | |
I4 DECREASES Grand Total | | 99.00 | 4 015 271.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 015 370.00 | | | 4 015 370.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 353 661.00 | | |
7B Total provisions for depreciation | | 4 368 932.00 | | |
7C Grand total | | 4 368 932.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 368 932.00 | | |
| |
| 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 | 61 697.00 | 61 697.00 | | 61 697.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 492.00 | 20 492.00 | | 20 492.00 |
VC Group and associates | 2 072 300.00 | 2 072 300.00 | | 2 072 300.00 |
VI Group and Associates | 2 097 947.00 | 2 097 947.00 | | 2 097 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 072 300.00 | 2 072 300.00 | | 2 072 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 180 138.00 | 2 180 138.00 | | 2 180 138.00 |
