| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 137 079.00 | 456 323.00 | 5 680 756.00 | 6 137 079.00 |
BJ TOTAL (I) | 6 137 079.00 | 456 323.00 | 5 680 756.00 | 6 137 079.00 |
BZ Other receivables | 28 045.00 | | 28 045.00 | 28 045.00 |
CF Cash and cash equivalents | 2 512 449.00 | | 2 512 449.00 | 2 512 449.00 |
CJ TOTAL (II) | 2 540 494.00 | | 2 540 494.00 | 2 540 494.00 |
CO Grand total (0 to V) | 8 677 573.00 | 456 323.00 | 8 221 250.00 | 8 677 573.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 512 449.00 | | | 2 512 449.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -654 083.00 | | | -654 083.00 |
DL TOTAL (I) | 1 858 366.00 | | | 1 858 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 882 011.00 | | | 3 882 011.00 |
DX Trade payables and related accounts | 2 463 170.00 | | | 2 463 170.00 |
EA Other liabilities | 17 702.00 | | | 17 702.00 |
EC TOTAL (IV) | 6 362 884.00 | | | 6 362 884.00 |
EE Grand total (I to V) | 8 221 250.00 | | | 8 221 250.00 |
EG Accrued income and payables due within one year | 3 035 445.00 | | | 3 035 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 197 760.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 456 323.00 | |
GF Total Operating Expenses (II) | | | 654 083.00 | |
GG - OPERATING RESULT (I - II) | | | -654 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -654 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 654 083.00 | | | 654 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -654 083.00 | | | -654 083.00 |
| |
| 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 | | | 6 137 079.00 | |
I4 DECREASES Grand Total | | | 6 137 079.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 137 079.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 6 137 079.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 456 323.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 456 323.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 882 011.00 | 554 573.00 | 2 218 292.00 | 3 882 011.00 |
8B Suppliers and Related Accounts | 2 463 170.00 | 2 463 170.00 | | 2 463 170.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 702.00 | 17 702.00 | | 17 702.00 |
VJ Loans taken out during the year | 3 882 011.00 | | | 3 882 011.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 045.00 | 28 045.00 | | 28 045.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 045.00 | 28 045.00 | | 28 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 362 884.00 | 3 035 445.00 | 2 218 292.00 | 6 362 884.00 |
