| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 498 853.00 | | 498 853.00 | 498 853.00 |
BZ Other receivables | 123.00 | | 123.00 | 123.00 |
CJ TOTAL (II) | 123.00 | | 123.00 | 123.00 |
CO Grand total (0 to V) | 498 976.00 | | 498 976.00 | 498 976.00 |
CU Other investments | 498 853.00 | | 498 853.00 | 498 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 268.00 | 268.00 | | 268.00 |
DF Regulated reserves (1) | | 5 725.00 | | |
DH Retained earnings | -172 982.00 | | | -172 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 277.00 | -178 706.00 | | -58 277.00 |
DK Regulated provisions | 13 186.00 | 2 623.00 | | 13 186.00 |
DL TOTAL (I) | -207 804.00 | -160 091.00 | | -207 804.00 |
DX Trade payables and related accounts | 3 430.00 | 9 949.00 | | 3 430.00 |
EA Other liabilities | 703 351.00 | 643 295.00 | | 703 351.00 |
EC TOTAL (IV) | 706 780.00 | 653 244.00 | | 706 780.00 |
EE Grand total (I to V) | 498 976.00 | 493 153.00 | | 498 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 677.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 41 677.00 | |
GG - OPERATING RESULT (I - II) | | | -41 677.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 6 036.00 | |
GU Total financial expenses (VI) | | | 6 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 036.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 320.00 | | |
HC Reversals of provisions and transfers of expenses | | 2 918.00 | | |
HD Total exceptional income (VII) | | 3 238.00 | | |
HF Exceptional expenses on capital transactions | | 17 336.00 | | |
HG Exceptional depreciation and provisions | 10 564.00 | 3 909.00 | | 10 564.00 |
HH Total exceptional expenses (VIII) | 10 564.00 | 21 245.00 | | 10 564.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 564.00 | -18 007.00 | | -10 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 4 844.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 277.00 | 183 551.00 | | 58 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 277.00 | -178 706.00 | | -58 277.00 |
| |
| 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 | 493 030.00 | | 5 823.00 | 493 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 498 853.00 | |
I4 DECREASES Grand Total | | | 498 853.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 493 030.00 | | 5 823.00 | 493 030.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 623.00 | 10 564.00 | | 2 623.00 |
7C Grand total | 2 623.00 | 10 564.00 | | 2 623.00 |
UJ - Exceptional | | 10 564.00 | | |
| |
| 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 | 3 430.00 | 3 430.00 | | 3 430.00 |
VI Group and Associates | 703 351.00 | 703 351.00 | | 703 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123.00 | 123.00 | | 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 706 780.00 | 706 780.00 | | 706 780.00 |
