| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 179 951.00 | 144 117.00 | 35 835.00 | 179 951.00 |
BF Loans | 160 494.00 | 145 513.00 | 14 981.00 | 160 494.00 |
BH Other financial assets | 2 850.00 | 2 850.00 | | 2 850.00 |
BJ TOTAL (I) | 358 295.00 | 292 480.00 | 65 815.00 | 358 295.00 |
BZ Other receivables | 48 281.00 | 46 879.00 | 1 402.00 | 48 281.00 |
CF Cash and cash equivalents | 684 065.00 | | 684 065.00 | 684 065.00 |
CJ TOTAL (II) | 732 346.00 | 46 879.00 | 685 467.00 | 732 346.00 |
CO Grand total (0 to V) | 1 090 641.00 | 339 359.00 | 751 282.00 | 1 090 641.00 |
CU Other investments | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 265 019.00 | 1 265 019.00 | | 1 265 019.00 |
DG Other reserves | 21 332.00 | 21 332.00 | | 21 332.00 |
DH Retained earnings | -577 053.00 | -444 433.00 | | -577 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 087.00 | -132 620.00 | | -52 087.00 |
DL TOTAL (I) | 657 211.00 | 709 298.00 | | 657 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34.00 | 34.00 | | 34.00 |
DX Trade payables and related accounts | 25 272.00 | 37 801.00 | | 25 272.00 |
DY Tax and social security liabilities | 180.00 | 180.00 | | 180.00 |
EA Other liabilities | 68 585.00 | 84 699.00 | | 68 585.00 |
EC TOTAL (IV) | 94 071.00 | 122 713.00 | | 94 071.00 |
EE Grand total (I to V) | 751 282.00 | 832 011.00 | | 751 282.00 |
EG Accrued income and payables due within one year | 94 071.00 | 122 713.00 | | 94 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 52 720.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 52 720.00 | |
GG - OPERATING RESULT (I - II) | | | -52 720.00 | |
GM Reversals of provisions and transfers of expenses | | | 17 880.00 | |
GP Total financial income (V) | | | 17 880.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 18 514.00 | 50 005.00 | | 18 514.00 |
HD Total exceptional income (VII) | 18 514.00 | 50 005.00 | | 18 514.00 |
HF Exceptional expenses on capital transactions | 35 760.00 | 175 732.00 | | 35 760.00 |
HH Total exceptional expenses (VIII) | 35 760.00 | 175 732.00 | | 35 760.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 247.00 | -125 727.00 | | -17 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 394.00 | 170 887.00 | | 36 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 480.00 | 303 507.00 | | 88 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 087.00 | -132 620.00 | | -52 087.00 |
| |
| 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 | 394 055.00 | | | 394 055.00 |
I3 DECREASES Total Financial Fixed Assets | | 35 760.00 | 358 295.00 | |
I4 DECREASES Grand Total | | 35 760.00 | 358 295.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 394 055.00 | | | 394 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 310 360.00 | | 17 880.00 | 310 360.00 |
6X Other provisions for depreciation | 46 879.00 | | | 46 879.00 |
7B Total provisions for depreciation | 357 239.00 | | 17 880.00 | 357 239.00 |
7C Grand total | 357 239.00 | | 17 880.00 | 357 239.00 |
UG - Financial | | | 17 880.00 | |
| |
| 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 | 25 272.00 | 25 272.00 | | 25 272.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68 585.00 | 68 585.00 | | 68 585.00 |
UP Loans | 160 494.00 | | 160 494.00 | 160 494.00 |
UT Other financial assets | 2 850.00 | | 2 850.00 | 2 850.00 |
VI Group and Associates | 34.00 | 34.00 | | 34.00 |
VM Income taxes | 1 402.00 | 1 402.00 | | 1 402.00 |
VQ Other Taxes, Duties, and Similar Debts | 180.00 | 180.00 | | 180.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 879.00 | 46 879.00 | | 46 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 211 625.00 | 48 281.00 | 163 344.00 | 211 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 071.00 | 94 071.00 | | 94 071.00 |
