| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 37 005 998.00 | 885 024.00 | 36 120 974.00 | 37 005 998.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 25 706.00 | | 25 706.00 | 25 706.00 |
CJ TOTAL (II) | 25 706.00 | | 25 706.00 | 25 706.00 |
CO Grand total (0 to V) | 37 031 704.00 | 885 024.00 | 36 146 680.00 | 37 031 704.00 |
CU Other investments | 37 005 998.00 | 885 024.00 | 36 120 974.00 | 37 005 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 784 980.00 | 784 980.00 | | 784 980.00 |
DB Share, merger, contribution premiums, etc. | 36 233 720.00 | 36 233 720.00 | | 36 233 720.00 |
DH Retained earnings | -809 630.00 | -945 921.00 | | -809 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -182 304.00 | 136 291.00 | | -182 304.00 |
DL TOTAL (I) | 36 026 767.00 | 36 209 070.00 | | 36 026 767.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 000.00 | 70 000.00 | | 70 000.00 |
DX Trade payables and related accounts | 49 914.00 | 31 000.00 | | 49 914.00 |
EC TOTAL (IV) | 119 914.00 | 101 000.00 | | 119 914.00 |
EE Grand total (I to V) | 36 146 680.00 | 36 310 070.00 | | 36 146 680.00 |
EI Including equity loans | 70 000.00 | | | 70 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 38 602.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 38 602.00 | |
GG - OPERATING RESULT (I - II) | | | -38 602.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 143 702.00 | |
GU Total financial expenses (VI) | | | 143 702.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -143 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -182 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 917 486.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 304.00 | 781 194.00 | | 182 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -182 304.00 | 136 291.00 | | -182 304.00 |
| |
| 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 | 37 005 998.00 | | | 37 005 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 005 998.00 | |
I4 DECREASES Grand Total | | | 37 005 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 005 998.00 | | | 37 005 998.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 741 322.00 | 143 702.00 | | 741 322.00 |
7C Grand total | 741 322.00 | 143 702.00 | | 741 322.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 49 914.00 | 49 914.00 | | 49 914.00 |
VI Group and Associates | 70 000.00 | | 70 000.00 | 70 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 914.00 | 49 914.00 | 70 000.00 | 119 914.00 |
