| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 378 840.00 | 5 048 146.00 | 330 693.00 | 5 378 840.00 |
BZ Other receivables | 797 924.00 | | 797 924.00 | 797 924.00 |
CF Cash and cash equivalents | 57 830.00 | | 57 830.00 | 57 830.00 |
CJ TOTAL (II) | 855 754.00 | | 855 754.00 | 855 754.00 |
CO Grand total (0 to V) | 6 234 594.00 | 5 048 146.00 | 1 186 447.00 | 6 234 594.00 |
CS Evaluated investments - equity method | 5 378 840.00 | 5 048 146.00 | 330 693.00 | 5 378 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 398 330.00 | 2 398 330.00 | | 2 398 330.00 |
DD Legal reserve (1) | 4 899.00 | 4 899.00 | | 4 899.00 |
DH Retained earnings | -1 050 299.00 | -851 579.00 | | -1 050 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -214 672.00 | -198 719.00 | | -214 672.00 |
DL TOTAL (I) | 1 138 256.00 | 1 352 929.00 | | 1 138 256.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 826.00 | 20 340.00 | | 37 826.00 |
DY Tax and social security liabilities | 10 365.00 | 7 108.00 | | 10 365.00 |
EC TOTAL (IV) | 48 191.00 | 27 448.00 | | 48 191.00 |
EE Grand total (I to V) | 1 186 447.00 | 1 380 377.00 | | 1 186 447.00 |
EG Accrued income and payables due within one year | 48 191.00 | 27 448.00 | | 48 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 069.00 | |
FX Taxes, duties, and similar payments | | | | |
GB Operating Expenses - Provisions | | | 210 603.00 | |
GF Total Operating Expenses (II) | | | 214 673.00 | |
GG - OPERATING RESULT (I - II) | | | -214 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -214 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 673.00 | 198 721.00 | | 214 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -214 672.00 | -198 719.00 | | -214 672.00 |
| |
| 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 | 5 378 840.00 | | | 5 378 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 378 840.00 | |
I4 DECREASES Grand Total | | | 5 378 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 378 840.00 | | | 5 378 840.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 4 837 543.00 | 210 604.00 | | 4 837 543.00 |
7C Grand total | 4 837 543.00 | 210 604.00 | | 4 837 543.00 |
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 | 10 366.00 | 10 366.00 | | 10 366.00 |
VC Group and associates | 776 696.00 | 776 696.00 | | 776 696.00 |
VI Group and Associates | 37 826.00 | 37 826.00 | | 37 826.00 |
VM Income taxes | 21 228.00 | 21 228.00 | | 21 228.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 797 924.00 | 797 924.00 | | 797 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 192.00 | 48 192.00 | | 48 192.00 |
